Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.69% first-year return on $187k initial cash invested.
-19.69%
Cash On Cash
2.48%
Cap Rate
0.39
DSCR
$3,237
Rent
-$3,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $6,301 expenses = $3,064 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,237
Total Expenses
$6,301
Mortgage P&I
146%
$4,741
Property Taxes
10%
$311
Home Insurance
10%
$328
HOA
2%
$79
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0