Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.42% first-year return on $187k initial cash invested.
-24.42%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$3,221
Rent
-$3,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,221 income − $7,028 expenses = $3,807 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,221
Total Expenses
$7,028
Mortgage P&I
153%
$4,926
Property Taxes
19%
$625
Home Insurance
10%
$315
HOA
10%
$325
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0