Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $192k initial cash invested.
-19.96%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$2,828
Rent
-$3,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $6,020 expenses = $3,192 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,828
Total Expenses
$6,020
Mortgage P&I
162%
$4,585
Property Taxes
13%
$359
Home Insurance
12%
$341
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0