Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.42% first-year return on $189k initial cash invested.
-24.42%
Cash On Cash
1.68%
Cap Rate
0.25
DSCR
$3,081
Rent
-$3,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $6,925 expenses = $3,844 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,081
Total Expenses
$6,925
Mortgage P&I
161%
$4,951
Property Taxes
28%
$855
Home Insurance
10%
$318
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0