Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $187k initial cash invested.
-15.77%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$3,611
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,611 income − $6,069 expenses = $2,458 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,611
Total Expenses
$6,069
Mortgage P&I
124%
$4,475
Property Taxes
9%
$339
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0