Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.1% first-year return on $188k initial cash invested.
-27.1%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$1,338
Rent
-$4,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,338 income − $5,583 expenses = $4,245 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,338
Total Expenses
$5,583
Mortgage P&I
362%
$4,838
Property Taxes
6%
$84
Home Insurance
23%
$313
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0