Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $194k initial cash invested.
-20.05%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,811
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $6,056 expenses = $3,245 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,811
Total Expenses
$6,056
Mortgage P&I
165%
$4,633
Property Taxes
13%
$359
Home Insurance
12%
$332
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0