Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.79% first-year return on $187k initial cash invested.
-9.79%
Cash On Cash
4.7%
Cap Rate
0.74
DSCR
$5,927
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,927 income − $7,452 expenses = $1,525 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,927
Total Expenses
$7,452
Mortgage P&I
79%
$4,711
Property Taxes
15%
$885
Home Insurance
5%
$315
HOA
0%
$0
Property Management
10%
$593
CapEx
5%
$296
Vacancy
6%
$356
Maintenance
5%
$296
Other
0%
$0