Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $189k initial cash invested.
-22.64%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,128
Rent
-$3,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $5,694 expenses = $3,566 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,128
Total Expenses
$5,694
Mortgage P&I
213%
$4,540
Property Taxes
13%
$273
Home Insurance
15%
$315
HOA
1%
$13
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0