Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $188k initial cash invested.
-14.87%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$4,323
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $6,648 expenses = $2,325 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,323
Total Expenses
$6,648
Mortgage P&I
104%
$4,485
Property Taxes
17%
$725
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0