Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.84% first-year return on $188k initial cash invested.
-14.84%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,055
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,055 income − $6,378 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,055
Total Expenses
$6,378
Mortgage P&I
110%
$4,446
Property Taxes
14%
$559
Home Insurance
8%
$318
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0