Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $189k initial cash invested.
-14.79%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$4,027
Rent
-$2,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,027 income − $6,355 expenses = $2,328 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,027
Total Expenses
$6,355
Mortgage P&I
114%
$4,592
Property Taxes
10%
$401
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0