Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $188k initial cash invested.
-14.16%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$4,578
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $6,800 expenses = $2,222 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,578
Total Expenses
$6,800
Mortgage P&I
99%
$4,521
Property Taxes
15%
$669
Home Insurance
9%
$390
HOA
1%
$29
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0