Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $187k initial cash invested.
-14.47%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$4,434
Rent
-$2,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $6,686 expenses = $2,252 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,434
Total Expenses
$6,686
Mortgage P&I
100%
$4,438
Property Taxes
18%
$782
Home Insurance
7%
$313
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0