Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.07% first-year return on $193k initial cash invested.
-24.07%
Cash On Cash
1.81%
Cap Rate
0.27
DSCR
$3,318
Rent
-$3,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $7,191 expenses = $3,873 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,318
Total Expenses
$7,191
Mortgage P&I
154%
$5,094
Property Taxes
27%
$910
Home Insurance
10%
$324
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0