Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $191k initial cash invested.
-12.86%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$4,502
Rent
-$2,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $6,546 expenses = $2,044 out of pocket
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,502
Total Expenses
$6,546
Mortgage P&I
100%
$4,521
Property Taxes
12%
$523
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0