Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $189k initial cash invested.
-15.48%
Cash On Cash
3.59%
Cap Rate
0.55
DSCR
$5,457
Rent
-$2,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,457 income − $7,896 expenses = $2,439 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,003
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,457
Total Expenses
$7,896
Mortgage P&I
89%
$4,858
Property Taxes
16%
$897
Home Insurance
6%
$322
HOA
7%
$400
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0