Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $188k initial cash invested.
-17.62%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$3,894
Rent
-$2,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $6,648 expenses = $2,754 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,894
Total Expenses
$6,648
Mortgage P&I
116%
$4,501
Property Taxes
21%
$836
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0