Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.1% first-year return on $194k initial cash invested.
-19.1%
Cash On Cash
2.8%
Cap Rate
0.43
DSCR
$4,281
Rent
-$3,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $7,371 expenses = $3,090 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,281
Total Expenses
$7,371
Mortgage P&I
118%
$5,032
Property Taxes
21%
$894
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0