Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $191k initial cash invested.
-12.29%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$5,130
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,130 income − $7,084 expenses = $1,954 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,130
Total Expenses
$7,084
Mortgage P&I
86%
$4,430
Property Taxes
19%
$989
Home Insurance
6%
$332
HOA
0%
$0
Property Management
10%
$513
CapEx
5%
$256
Vacancy
6%
$308
Maintenance
5%
$256
Other
0%
$0