Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $192k initial cash invested.
-17.4%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$4,126
Rent
-$2,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,126 income − $6,914 expenses = $2,788 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,126
Total Expenses
$6,914
Mortgage P&I
111%
$4,562
Property Taxes
20%
$833
Home Insurance
8%
$348
HOA
2%
$98
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0