Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.21% first-year return on $194k initial cash invested.
-20.21%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,398
Rent
-$3,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $6,660 expenses = $3,262 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$184k
Closing costs
1%
$9,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,398
Total Expenses
$6,660
Mortgage P&I
136%
$4,622
Property Taxes
24%
$829
Home Insurance
10%
$325
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0