Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.36% first-year return on $189k initial cash invested.
-18.36%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$3,779
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,779 income − $6,667 expenses = $2,888 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,779
Total Expenses
$6,667
Mortgage P&I
120%
$4,530
Property Taxes
22%
$839
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0