Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.43% first-year return on $187k initial cash invested.
-21.43%
Cash On Cash
2.28%
Cap Rate
0.35
DSCR
$3,950
Rent
-$3,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $7,288 expenses = $3,338 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,950
Total Expenses
$7,288
Mortgage P&I
122%
$4,831
Property Taxes
28%
$1,117
Home Insurance
8%
$312
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0