Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $192k initial cash invested.
-14.26%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$5,246
Rent
-$2,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,246 income − $7,528 expenses = $2,282 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,246
Total Expenses
$7,528
Mortgage P&I
88%
$4,639
Property Taxes
13%
$691
Home Insurance
6%
$332
HOA
10%
$502
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0