Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.4% first-year return on $192k initial cash invested.
-19.4%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,107
Rent
-$3,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,107 income − $6,219 expenses = $3,112 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,107
Total Expenses
$6,219
Mortgage P&I
145%
$4,504
Property Taxes
14%
$449
Home Insurance
11%
$338
HOA
4%
$121
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0