Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.21% first-year return on $187k initial cash invested.
-20.21%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$3,949
Rent
-$3,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,949 income − $7,099 expenses = $3,150 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,949
Total Expenses
$7,099
Mortgage P&I
123%
$4,843
Property Taxes
23%
$915
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0