Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.39% first-year return on $187k initial cash invested.
-15.39%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$4,456
Rent
-$2,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $6,857 expenses = $2,401 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,456
Total Expenses
$6,857
Mortgage P&I
100%
$4,449
Property Taxes
21%
$934
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0