Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.4% first-year return on $189k initial cash invested.
-15.4%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,789
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $6,212 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,789
Total Expenses
$6,212
Mortgage P&I
119%
$4,504
Property Taxes
11%
$409
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0