Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.64% first-year return on $189k initial cash invested.
-18.64%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$3,840
Rent
-$2,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $6,773 expenses = $2,933 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,840
Total Expenses
$6,773
Mortgage P&I
118%
$4,546
Property Taxes
24%
$914
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0