Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.03% first-year return on $193k initial cash invested.
-13.03%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$4,245
Rent
-$2,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $6,343 expenses = $2,098 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,245
Total Expenses
$6,343
Mortgage P&I
109%
$4,611
Property Taxes
7%
$307
Home Insurance
8%
$322
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0