Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.52% first-year return on $188k initial cash invested.
-12.52%
Cash On Cash
3.91%
Cap Rate
0.63
DSCR
$4,435
Rent
-$1,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,435 income − $6,395 expenses = $1,960 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,435
Total Expenses
$6,395
Mortgage P&I
105%
$4,651
Property Taxes
6%
$265
Home Insurance
7%
$325
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0