Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.06% first-year return on $188k initial cash invested.
-17.06%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$3,711
Rent
-$2,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $6,378 expenses = $2,667 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,711
Total Expenses
$6,378
Mortgage P&I
120%
$4,458
Property Taxes
17%
$639
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0