Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $187k initial cash invested.
-14.79%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$4,327
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,327 income − $6,633 expenses = $2,306 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,327
Total Expenses
$6,633
Mortgage P&I
102%
$4,408
Property Taxes
18%
$788
Home Insurance
7%
$312
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0