Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $189k initial cash invested.
-16.44%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$3,702
Rent
-$2,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $6,292 expenses = $2,590 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
$3,702
Total Expenses
$6,292
Mortgage P&I
123%
$4,554
Property Taxes
12%
$461
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0