Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.52% first-year return on $192k initial cash invested.
-21.52%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$2,502
Rent
-$3,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $5,938 expenses = $3,436 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$182k
Closing costs
1%
$9,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,502
Total Expenses
$5,938
Mortgage P&I
182%
$4,542
Property Taxes
13%
$333
Home Insurance
13%
$325
HOA
4%
$88
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0