Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.9% first-year return on $187k initial cash invested.
-24.9%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,411
Rent
-$3,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $6,293 expenses = $3,882 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,411
Total Expenses
$6,293
Mortgage P&I
186%
$4,475
Property Taxes
36%
$866
Home Insurance
13%
$324
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0