Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.92% first-year return on $189k initial cash invested.
-24.92%
Cash On Cash
1.22%
Cap Rate
0.19
DSCR
$1,939
Rent
-$3,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $5,860 expenses = $3,921 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,939
Total Expenses
$5,860
Mortgage P&I
244%
$4,736
Property Taxes
14%
$263
Home Insurance
16%
$315
HOA
2%
$42
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0