Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.56% first-year return on $192k initial cash invested.
-13.56%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$4,212
Rent
-$2,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $6,386 expenses = $2,174 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,212
Total Expenses
$6,386
Mortgage P&I
108%
$4,542
Property Taxes
10%
$403
Home Insurance
8%
$345
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0