Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $191k initial cash invested.
-16.36%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$4,192
Rent
-$2,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $6,802 expenses = $2,610 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,192
Total Expenses
$6,802
Mortgage P&I
108%
$4,539
Property Taxes
20%
$857
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0