Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $191k initial cash invested.
-14.49%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$4,325
Rent
-$2,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,325 income − $6,633 expenses = $2,308 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,325
Total Expenses
$6,633
Mortgage P&I
105%
$4,548
Property Taxes
16%
$681
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0