Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.56% first-year return on $189k initial cash invested.
-25.56%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$4,229
Rent
-$4,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,229 income − $8,251 expenses = $4,022 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,229
Total Expenses
$8,251
Mortgage P&I
108%
$4,574
Property Taxes
54%
$2,263
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0