Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.44% first-year return on $187k initial cash invested.
-28.44%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$2,117
Rent
-$4,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $6,555 expenses = $4,438 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$6,555
Mortgage P&I
229%
$4,850
Property Taxes
40%
$839
Home Insurance
15%
$315
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0