Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $189k initial cash invested.
-18.65%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$3,122
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $6,056 expenses = $2,934 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,122
Total Expenses
$6,056
Mortgage P&I
142%
$4,446
Property Taxes
16%
$484
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0