Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.35% first-year return on $189k initial cash invested.
-23.35%
Cash On Cash
1.88%
Cap Rate
0.29
DSCR
$3,333
Rent
-$3,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $7,015 expenses = $3,682 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,333
Total Expenses
$7,015
Mortgage P&I
148%
$4,923
Property Taxes
18%
$584
Home Insurance
10%
$318
HOA
10%
$323
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0