Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.31% first-year return on $194k initial cash invested.
-17.31%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$3,971
Rent
-$2,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,971 income − $6,764 expenses = $2,793 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,971
Total Expenses
$6,764
Mortgage P&I
114%
$4,541
Property Taxes
22%
$866
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0