Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $192k initial cash invested.
-17.02%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$4,247
Rent
-$2,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,247 income − $6,968 expenses = $2,721 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,247
Total Expenses
$6,968
Mortgage P&I
118%
$5,013
Property Taxes
12%
$522
Home Insurance
8%
$329
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0