Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.99% first-year return on $189k initial cash invested.
-27.99%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,203
Rent
-$4,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $6,612 expenses = $4,409 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,203
Total Expenses
$6,612
Mortgage P&I
207%
$4,570
Property Taxes
57%
$1,245
Home Insurance
10%
$225
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0