Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -35.7% first-year return on $187k initial cash invested.
-35.7%
Cash On Cash
-1.21%
Cap Rate
-0.2
DSCR
$3,902
Rent
-$5,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $9,474 expenses = $5,572 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,902
Total Expenses
$9,474
Mortgage P&I
115%
$4,481
Property Taxes
14%
$544
Home Insurance
22%
$840
HOA
67%
$2,595
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0