Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.43% first-year return on $187k initial cash invested.
-6.43%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$5,314
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $6,315 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,314
Total Expenses
$6,315
Mortgage P&I
85%
$4,495
Property Taxes
2%
$126
Home Insurance
6%
$312
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0