Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.1% first-year return on $188k initial cash invested.
-20.1%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$2,968
Rent
-$3,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $6,114 expenses = $3,146 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,968
Total Expenses
$6,114
Mortgage P&I
151%
$4,489
Property Taxes
17%
$513
Home Insurance
11%
$320
HOA
1%
$21
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0