Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $187k initial cash invested.
-14.99%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$4,730
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,730 income − $7,072 expenses = $2,342 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$179k
Closing costs
1%
$8,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,730
Total Expenses
$7,072
Mortgage P&I
96%
$4,529
Property Taxes
16%
$754
Home Insurance
7%
$327
HOA
5%
$233
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0