Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.76% first-year return on $189k initial cash invested.
-19.76%
Cash On Cash
2.46%
Cap Rate
0.39
DSCR
$3,890
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $6,999 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,890
Total Expenses
$6,999
Mortgage P&I
122%
$4,760
Property Taxes
24%
$914
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0