Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $187k initial cash invested.
-10.97%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$4,795
Rent
-$1,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,795 income − $6,504 expenses = $1,709 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,795
Total Expenses
$6,504
Mortgage P&I
94%
$4,487
Property Taxes
9%
$454
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0