Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $191k initial cash invested.
-17.07%
Cash On Cash
3.33%
Cap Rate
0.51
DSCR
$5,283
Rent
-$2,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $8,002 expenses = $2,719 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%
$9,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,283
Total Expenses
$8,002
Mortgage P&I
94%
$4,977
Property Taxes
21%
$1,125
Home Insurance
6%
$332
HOA
4%
$195
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0