Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.13% first-year return on $189k initial cash invested.
-18.13%
Cash On Cash
3.06%
Cap Rate
0.47
DSCR
$4,859
Rent
-$2,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,859 income − $7,712 expenses = $2,853 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,859
Total Expenses
$7,712
Mortgage P&I
101%
$4,901
Property Taxes
23%
$1,134
Home Insurance
6%
$315
HOA
2%
$98
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0