Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $189k initial cash invested.
-15.32%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$4,061
Rent
-$2,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,061 income − $6,472 expenses = $2,411 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,061
Total Expenses
$6,472
Mortgage P&I
108%
$4,383
Property Taxes
18%
$718
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0