Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.89% first-year return on $192k initial cash invested.
-17.89%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$3,717
Rent
-$2,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $6,581 expenses = $2,864 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,717
Total Expenses
$6,581
Mortgage P&I
122%
$4,527
Property Taxes
20%
$737
Home Insurance
9%
$325
HOA
1%
$25
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0