Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.34% first-year return on $191k initial cash invested.
-21.34%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$2,912
Rent
-$3,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $6,307 expenses = $3,395 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,912
Total Expenses
$6,307
Mortgage P&I
154%
$4,474
Property Taxes
26%
$751
Home Insurance
11%
$324
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0