Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $193k initial cash invested.
-19.71%
Cash On Cash
2.66%
Cap Rate
0.41
DSCR
$4,095
Rent
-$3,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,095 income − $7,265 expenses = $3,170 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,095
Total Expenses
$7,265
Mortgage P&I
122%
$5,004
Property Taxes
21%
$871
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0