Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.37% first-year return on $189k initial cash invested.
-23.37%
Cash On Cash
1.83%
Cap Rate
0.28
DSCR
$3,199
Rent
-$3,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,199 income − $6,876 expenses = $3,677 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,199
Total Expenses
$6,876
Mortgage P&I
153%
$4,890
Property Taxes
26%
$839
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0