Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.18% first-year return on $187k initial cash invested.
-21.18%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$3,469
Rent
-$3,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,469 income − $6,770 expenses = $3,301 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,469
Total Expenses
$6,770
Mortgage P&I
135%
$4,676
Property Taxes
25%
$878
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0