Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $194k initial cash invested.
-16.36%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$3,852
Rent
-$2,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $6,495 expenses = $2,643 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,852
Total Expenses
$6,495
Mortgage P&I
120%
$4,622
Property Taxes
14%
$557
Home Insurance
8%
$314
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0