Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $189k initial cash invested.
-20.63%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$3,021
Rent
-$3,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $6,270 expenses = $3,249 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,021
Total Expenses
$6,270
Mortgage P&I
151%
$4,559
Property Taxes
17%
$524
Home Insurance
10%
$315
HOA
3%
$87
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0