Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.24% first-year return on $188k initial cash invested.
-19.24%
Cash On Cash
2.8%
Cap Rate
0.43
DSCR
$4,073
Rent
-$3,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,073 income − $7,087 expenses = $3,014 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,073
Total Expenses
$7,087
Mortgage P&I
120%
$4,895
Property Taxes
20%
$820
Home Insurance
8%
$313
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0