Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.2% first-year return on $192k initial cash invested.
-19.2%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$3,162
Rent
-$3,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $6,230 expenses = $3,068 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,162
Total Expenses
$6,230
Mortgage P&I
146%
$4,618
Property Taxes
15%
$466
Home Insurance
10%
$324
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0