Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.46% first-year return on $188k initial cash invested.
-25.46%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$2,700
Rent
-$3,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $6,687 expenses = $3,987 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$6,687
Mortgage P&I
175%
$4,724
Property Taxes
35%
$948
Home Insurance
12%
$313
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0