Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.09% first-year return on $191k initial cash invested.
-21.09%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$3,452
Rent
-$3,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $6,812 expenses = $3,360 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,452
Total Expenses
$6,812
Mortgage P&I
136%
$4,681
Property Taxes
26%
$907
Home Insurance
9%
$326
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0