Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.89% first-year return on $192k initial cash invested.
-14.89%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$4,651
Rent
-$2,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,651 income − $7,035 expenses = $2,384 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,651
Total Expenses
$7,035
Mortgage P&I
100%
$4,661
Property Taxes
18%
$844
Home Insurance
7%
$320
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0