Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.43% first-year return on $187k initial cash invested.
-11.43%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$4,568
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $6,351 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,568
Total Expenses
$6,351
Mortgage P&I
96%
$4,391
Property Taxes
10%
$458
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0