Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $188k initial cash invested.
-15.21%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$4,298
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,298 income − $6,680 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,298
Total Expenses
$6,680
Mortgage P&I
103%
$4,408
Property Taxes
14%
$614
Home Insurance
7%
$313
HOA
5%
$227
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0