Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.84% first-year return on $189k initial cash invested.
-7.84%
Cash On Cash
5.08%
Cap Rate
0.8
DSCR
$5,923
Rent
-$1,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,923 income − $7,160 expenses = $1,237 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,923
Total Expenses
$7,160
Mortgage P&I
80%
$4,761
Property Taxes
10%
$575
Home Insurance
5%
$285
HOA
0%
$0
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0