Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.87% first-year return on $193k initial cash invested.
-21.87%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$3,758
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $7,273 expenses = $3,515 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,758
Total Expenses
$7,273
Mortgage P&I
128%
$4,816
Property Taxes
23%
$875
Home Insurance
9%
$325
HOA
7%
$280
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0