Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.47% first-year return on $194k initial cash invested.
-23.47%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$1,929
Rent
-$3,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $5,729 expenses = $3,800 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$5,729
Mortgage P&I
237%
$4,578
Property Taxes
15%
$293
Home Insurance
17%
$324
HOA
2%
$33
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0