Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $188k initial cash invested.
-12.73%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$5,198
Rent
-$1,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,198 income − $7,188 expenses = $1,990 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,198
Total Expenses
$7,188
Mortgage P&I
87%
$4,506
Property Taxes
20%
$1,019
Home Insurance
6%
$311
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0