Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $188k initial cash invested.
-16.06%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$4,652
Rent
-$2,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,652 income − $7,164 expenses = $2,512 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,652
Total Expenses
$7,164
Mortgage P&I
96%
$4,444
Property Taxes
21%
$975
Home Insurance
7%
$315
HOA
5%
$220
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0