Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $188k initial cash invested.
-11.91%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$5,239
Rent
-$1,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,239 income − $7,102 expenses = $1,863 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,239
Total Expenses
$7,102
Mortgage P&I
86%
$4,511
Property Taxes
17%
$914
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0