Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $192k initial cash invested.
-16.54%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,839
Rent
-$2,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,839 income − $6,487 expenses = $2,648 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,839
Total Expenses
$6,487
Mortgage P&I
119%
$4,583
Property Taxes
15%
$574
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0