Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $191k initial cash invested.
-12.23%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$4,264
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,264 income − $6,209 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,264
Total Expenses
$6,209
Mortgage P&I
107%
$4,573
Property Taxes
5%
$198
Home Insurance
8%
$330
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0