Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.78% first-year return on $191k initial cash invested.
-21.78%
Cash On Cash
2.25%
Cap Rate
0.34
DSCR
$3,588
Rent
-$3,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $7,056 expenses = $3,468 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,588
Total Expenses
$7,056
Mortgage P&I
139%
$4,995
Property Taxes
23%
$811
Home Insurance
9%
$318
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0