Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.11% first-year return on $194k initial cash invested.
-19.11%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$3,589
Rent
-$3,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,589 income − $6,677 expenses = $3,088 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,589
Total Expenses
$6,677
Mortgage P&I
132%
$4,724
Property Taxes
19%
$692
Home Insurance
9%
$329
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0