Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $193k initial cash invested.
-16.86%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$4,109
Rent
-$2,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,109 income − $6,818 expenses = $2,709 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,109
Total Expenses
$6,818
Mortgage P&I
112%
$4,582
Property Taxes
21%
$847
Home Insurance
8%
$321
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$247
Maintenance
5%
$205
Other
0%
$0