Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $193k initial cash invested.
-15.29%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$4,413
Rent
-$2,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,413 income − $6,878 expenses = $2,465 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%
$9,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,413
Total Expenses
$6,878
Mortgage P&I
105%
$4,653
Property Taxes
17%
$752
Home Insurance
7%
$325
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0