Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.76% first-year return on $187k initial cash invested.
-13.76%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$4,559
Rent
-$2,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,559 income − $6,706 expenses = $2,147 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,559
Total Expenses
$6,706
Mortgage P&I
98%
$4,478
Property Taxes
16%
$727
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0