Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $193k initial cash invested.
-15.14%
Cash On Cash
3.29%
Cap Rate
0.53
DSCR
$4,249
Rent
-$2,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,249 income − $6,679 expenses = $2,430 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$183k
Closing costs
1%
$9,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,249
Total Expenses
$6,679
Mortgage P&I
111%
$4,732
Property Taxes
12%
$511
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0