Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.46% first-year return on $194k initial cash invested.
-25.46%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$2,363
Rent
-$4,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $6,476 expenses = $4,113 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,363
Total Expenses
$6,476
Mortgage P&I
204%
$4,813
Property Taxes
30%
$710
Home Insurance
14%
$339
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0