Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.27% first-year return on $188k initial cash invested.
-12.27%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$4,508
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $6,426 expenses = $1,918 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,508
Total Expenses
$6,426
Mortgage P&I
101%
$4,569
Property Taxes
8%
$362
Home Insurance
7%
$324
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0