Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $191k initial cash invested.
-15.47%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$3,795
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $6,253 expenses = $2,458 out of pocket
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,795
Total Expenses
$6,253
Mortgage P&I
118%
$4,471
Property Taxes
12%
$463
Home Insurance
9%
$331
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0