Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.96% first-year return on $188k initial cash invested.
-8.96%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$4,739
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,739 income − $6,143 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,739
Total Expenses
$6,143
Mortgage P&I
95%
$4,489
Property Taxes
2%
$109
Home Insurance
7%
$313
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0