Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $189k initial cash invested.
-7.95%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$6,068
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,068 income − $7,318 expenses = $1,250 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,068
Total Expenses
$7,318
Mortgage P&I
74%
$4,512
Property Taxes
15%
$914
Home Insurance
5%
$315
HOA
0%
$0
Property Management
10%
$607
CapEx
5%
$303
Vacancy
6%
$364
Maintenance
5%
$303
Other
0%
$0