Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.32% first-year return on $194k initial cash invested.
-17.32%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$3,672
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $6,468 expenses = $2,796 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$184k
Closing costs
1%
$9,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,672
Total Expenses
$6,468
Mortgage P&I
124%
$4,565
Property Taxes
16%
$598
Home Insurance
9%
$332
HOA
0%
$18
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0