Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.84% first-year return on $189k initial cash invested.
-22.84%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$3,394
Rent
-$3,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $6,985 expenses = $3,591 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,394
Total Expenses
$6,985
Mortgage P&I
140%
$4,748
Property Taxes
20%
$680
Home Insurance
10%
$324
HOA
10%
$350
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0