Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.51% first-year return on $189k initial cash invested.
-25.51%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$1,513
Rent
-$4,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,513 income − $5,527 expenses = $4,014 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,513
Total Expenses
$5,527
Mortgage P&I
313%
$4,734
Property Taxes
6%
$84
Home Insurance
21%
$315
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0