Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.83% first-year return on $187k initial cash invested.
-18.83%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$3,254
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $6,184 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,254
Total Expenses
$6,184
Mortgage P&I
136%
$4,426
Property Taxes
18%
$601
Home Insurance
10%
$311
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0