Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $193k initial cash invested.
-18.92%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$3,916
Rent
-$3,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $6,963 expenses = $3,047 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,916
Total Expenses
$6,963
Mortgage P&I
120%
$4,710
Property Taxes
23%
$910
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0