Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.23% first-year return on $191k initial cash invested.
-21.23%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$2,737
Rent
-$3,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $6,122 expenses = $3,385 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,737
Total Expenses
$6,122
Mortgage P&I
166%
$4,540
Property Taxes
20%
$538
Home Insurance
12%
$332
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0