Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.2% first-year return on $189k initial cash invested.
-4.2%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$5,924
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,924 income − $6,585 expenses = $661 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%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,924
Total Expenses
$6,585
Mortgage P&I
75%
$4,469
Property Taxes
4%
$237
Home Insurance
5%
$315
HOA
0%
$25
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0