Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.06% first-year return on $189k initial cash invested.
-18.06%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,957
Rent
-$2,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $6,802 expenses = $2,845 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,957
Total Expenses
$6,802
Mortgage P&I
115%
$4,543
Property Taxes
23%
$915
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0