Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.38% first-year return on $189k initial cash invested.
-13.38%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$4,299
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $6,401 expenses = $2,102 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,299
Total Expenses
$6,401
Mortgage P&I
105%
$4,499
Property Taxes
11%
$470
Home Insurance
7%
$314
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0