Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $189k initial cash invested.
-11.55%
Cash On Cash
4.17%
Cap Rate
0.67
DSCR
$5,703
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,703 income − $7,526 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,703
Total Expenses
$7,526
Mortgage P&I
82%
$4,675
Property Taxes
19%
$1,061
Home Insurance
5%
$308
HOA
0%
$0
Property Management
10%
$570
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0