Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.67% first-year return on $187k initial cash invested.
-24.67%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,707
Rent
-$3,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $5,545 expenses = $3,838 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$5,545
Mortgage P&I
259%
$4,417
Property Taxes
19%
$320
Home Insurance
18%
$311
HOA
3%
$54
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0