Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.69% first-year return on $192k initial cash invested.
-7.69%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$5,234
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,234 income − $6,462 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$182k
Closing costs
1%
$9,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,234
Total Expenses
$6,462
Mortgage P&I
87%
$4,562
Property Taxes
4%
$213
Home Insurance
6%
$326
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0