Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.21% first-year return on $188k initial cash invested.
-4.21%
Cash On Cash
5.54%
Cap Rate
0.92
DSCR
$5,833
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,833 income − $6,493 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,833
Total Expenses
$6,493
Mortgage P&I
77%
$4,499
Property Taxes
3%
$164
Home Insurance
5%
$313
HOA
0%
$0
Property Management
10%
$583
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0