Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.49% first-year return on $187k initial cash invested.
-34.49%
Cash On Cash
-0.51%
Cap Rate
-0.08
DSCR
$5,537
Rent
-$5,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,537 income − $10,915 expenses = $5,378 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,909
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,537
Total Expenses
$10,915
Mortgage P&I
85%
$4,721
Property Taxes
25%
$1,360
Home Insurance
9%
$488
HOA
52%
$2,906
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0