Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.49% first-year return on $195k initial cash invested.
-24.49%
Cash On Cash
1.61%
Cap Rate
0.24
DSCR
$2,521
Rent
-$3,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $6,495 expenses = $3,974 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$185k
Closing costs
1%
$9,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,521
Total Expenses
$6,495
Mortgage P&I
202%
$5,089
Property Taxes
16%
$406
Home Insurance
14%
$345
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0