Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.59% first-year return on $193k initial cash invested.
-23.59%
Cash On Cash
1.69%
Cap Rate
0.26
DSCR
$3,329
Rent
-$3,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,329 income − $7,115 expenses = $3,786 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$183k
Closing costs
1%
$9,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,329
Total Expenses
$7,115
Mortgage P&I
148%
$4,914
Property Taxes
30%
$1,007
Home Insurance
10%
$329
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0