Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.26% first-year return on $188k initial cash invested.
-17.26%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$3,839
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,839 income − $6,540 expenses = $2,701 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,839
Total Expenses
$6,540
Mortgage P&I
116%
$4,436
Property Taxes
18%
$697
Home Insurance
11%
$409
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0