Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $189k initial cash invested.
-20.67%
Cash On Cash
2.54%
Cap Rate
0.39
DSCR
$4,451
Rent
-$3,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,451 income − $7,702 expenses = $3,251 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,451
Total Expenses
$7,702
Mortgage P&I
111%
$4,933
Property Taxes
29%
$1,282
Home Insurance
7%
$329
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0