Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.65% first-year return on $187k initial cash invested.
-22.65%
Cash On Cash
2.05%
Cap Rate
0.31
DSCR
$3,539
Rent
-$3,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,539 income − $7,068 expenses = $3,529 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,539
Total Expenses
$7,068
Mortgage P&I
138%
$4,873
Property Taxes
25%
$877
Home Insurance
9%
$315
HOA
2%
$83
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0