Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $189k initial cash invested.
-15.52%
Cash On Cash
3.2%
Cap Rate
0.52
DSCR
$4,509
Rent
-$2,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $6,953 expenses = $2,444 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,509
Total Expenses
$6,953
Mortgage P&I
102%
$4,616
Property Taxes
19%
$850
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$271
Maintenance
5%
$225
Other
0%
$0