Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.43% first-year return on $187k initial cash invested.
-17.43%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,258
Rent
-$2,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,258 income − $5,970 expenses = $2,712 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,258
Total Expenses
$5,970
Mortgage P&I
137%
$4,474
Property Taxes
7%
$230
Home Insurance
12%
$402
HOA
1%
$17
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0