Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.72% first-year return on $189k initial cash invested.
-0.72%
Cash On Cash
6.72%
Cap Rate
1.07
DSCR
$8,526
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,526 income − $8,639 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.9%
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
$8,526
Total Expenses
$8,639
Mortgage P&I
55%
$4,721
Property Taxes
16%
$1,386
Home Insurance
4%
$315
HOA
0%
$0
Property Management
10%
$853
CapEx
5%
$426
Vacancy
6%
$512
Maintenance
5%
$426
Other
0%
$0