Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.36% first-year return on $189k initial cash invested.
-24.36%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,375
Rent
-$3,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,375 income − $6,216 expenses = $3,841 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,375
Total Expenses
$6,216
Mortgage P&I
191%
$4,546
Property Taxes
27%
$634
Home Insurance
18%
$418
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0