Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.3% first-year return on $188k initial cash invested.
-23.3%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$2,577
Rent
-$3,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $6,220 expenses = $3,643 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,577
Total Expenses
$6,220
Mortgage P&I
176%
$4,523
Property Taxes
28%
$711
Home Insurance
12%
$315
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0