Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.11% first-year return on $187k initial cash invested.
-9.11%
Cash On Cash
5.31%
Cap Rate
0.79
DSCR
$6,888
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,888 income − $8,305 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,888
Total Expenses
$8,305
Mortgage P&I
73%
$5,005
Property Taxes
17%
$1,199
Home Insurance
5%
$311
HOA
0%
$0
Property Management
10%
$689
CapEx
5%
$344
Vacancy
6%
$413
Maintenance
5%
$344
Other
0%
$0