Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.19% first-year return on $192k initial cash invested.
-6.19%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$6,243
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,243 income − $7,236 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,243
Total Expenses
$7,236
Mortgage P&I
73%
$4,546
Property Taxes
10%
$647
Home Insurance
5%
$341
HOA
1%
$79
Property Management
10%
$624
CapEx
5%
$312
Vacancy
6%
$375
Maintenance
5%
$312
Other
0%
$0