Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.25% first-year return on $189k initial cash invested.
-28.25%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$2,601
Rent
-$4,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $7,050 expenses = $4,449 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,601
Total Expenses
$7,050
Mortgage P&I
171%
$4,439
Property Taxes
62%
$1,620
Home Insurance
12%
$315
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0