Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $188k initial cash invested.
-17.87%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$4,181
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,181 income − $6,977 expenses = $2,796 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,181
Total Expenses
$6,977
Mortgage P&I
112%
$4,699
Property Taxes
21%
$876
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0