Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.85% first-year return on $191k initial cash invested.
-20.85%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$3,389
Rent
-$3,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,389 income − $6,702 expenses = $3,313 out of pocket
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,389
Total Expenses
$6,702
Mortgage P&I
135%
$4,581
Property Taxes
27%
$923
Home Insurance
9%
$318
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0