Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $187k initial cash invested.
-10.89%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$5,364
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,364 income − $7,065 expenses = $1,701 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$179k
Closing costs
1%
$8,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,364
Total Expenses
$7,065
Mortgage P&I
83%
$4,478
Property Taxes
16%
$880
Home Insurance
6%
$313
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0