Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.89% first-year return on $188k initial cash invested.
-20.89%
Cash On Cash
2.36%
Cap Rate
0.36
DSCR
$3,633
Rent
-$3,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $6,908 expenses = $3,275 out of pocket
Investment Breakdown
|
Purchase Price
$896k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,633
Total Expenses
$6,908
Mortgage P&I
134%
$4,853
Property Taxes
22%
$795
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0