Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.32% first-year return on $193k initial cash invested.
-20.32%
Cash On Cash
2.45%
Cap Rate
0.38
DSCR
$3,551
Rent
-$3,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,551 income − $6,822 expenses = $3,271 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,551
Total Expenses
$6,822
Mortgage P&I
140%
$4,968
Property Taxes
17%
$608
Home Insurance
9%
$322
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0