Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.24% first-year return on $194k initial cash invested.
-27.24%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,688
Rent
-$4,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $7,097 expenses = $4,409 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,688
Total Expenses
$7,097
Mortgage P&I
176%
$4,733
Property Taxes
34%
$902
Home Insurance
12%
$324
HOA
16%
$440
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0