Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.38% first-year return on $189k initial cash invested.
-28.38%
Cash On Cash
0.67%
Cap Rate
0.1
DSCR
$1,280
Rent
-$4,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,280 income − $5,750 expenses = $4,470 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$5,750
Mortgage P&I
384%
$4,911
Property Taxes
15%
$191
Home Insurance
25%
$315
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0