Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.99% first-year return on $189k initial cash invested.
-7.99%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$4,987
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,987 income − $6,245 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,987
Total Expenses
$6,245
Mortgage P&I
91%
$4,554
Property Taxes
2%
$80
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0