Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $189k initial cash invested.
-15.09%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$3,568
Rent
-$2,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $5,945 expenses = $2,377 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,568
Total Expenses
$5,945
Mortgage P&I
128%
$4,558
Property Taxes
4%
$145
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0