Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.82% first-year return on $194k initial cash invested.
-16.82%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$3,999
Rent
-$2,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $6,721 expenses = $2,722 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,999
Total Expenses
$6,721
Mortgage P&I
117%
$4,660
Property Taxes
14%
$540
Home Insurance
8%
$332
HOA
4%
$149
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0