Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $193k initial cash invested.
-13.74%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$4,560
Rent
-$2,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $6,765 expenses = $2,205 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$183k
Closing costs
1%
$9,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,560
Total Expenses
$6,765
Mortgage P&I
102%
$4,673
Property Taxes
12%
$560
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0