Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.08% first-year return on $193k initial cash invested.
-9.08%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$5,152
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,152 income − $6,615 expenses = $1,463 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,152
Total Expenses
$6,615
Mortgage P&I
90%
$4,631
Property Taxes
6%
$303
Home Insurance
7%
$341
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0