Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $187k initial cash invested.
-13.66%
Cash On Cash
4.05%
Cap Rate
0.62
DSCR
$5,305
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,305 income − $7,431 expenses = $2,126 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,305
Total Expenses
$7,431
Mortgage P&I
92%
$4,866
Property Taxes
16%
$875
Home Insurance
6%
$312
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0