Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.44% first-year return on $187k initial cash invested.
-21.44%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$2,170
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $5,509 expenses = $3,339 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$5,509
Mortgage P&I
209%
$4,529
Property Taxes
3%
$63
Home Insurance
14%
$312
HOA
2%
$42
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0