Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.39% first-year return on $193k initial cash invested.
-0.39%
Cash On Cash
6.3%
Cap Rate
1.07
DSCR
$7,169
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,169 income − $7,231 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$183k
Closing costs
1%
$9,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,169
Total Expenses
$7,231
Mortgage P&I
63%
$4,518
Property Taxes
4%
$293
Home Insurance
5%
$346
HOA
3%
$211
Property Management
10%
$717
CapEx
5%
$358
Vacancy
6%
$430
Maintenance
5%
$358
Other
0%
$0