Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.28% first-year return on $188k initial cash invested.
-15.28%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$4,245
Rent
-$2,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $6,645 expenses = $2,400 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,245
Total Expenses
$6,645
Mortgage P&I
102%
$4,346
Property Taxes
21%
$872
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0