Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.07% first-year return on $194k initial cash invested.
-16.07%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$3,666
Rent
-$2,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $6,258 expenses = $2,592 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$184k
Closing costs
1%
$9,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,666
Total Expenses
$6,258
Mortgage P&I
126%
$4,620
Property Taxes
10%
$360
Home Insurance
9%
$325
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0