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 $192k initial cash invested.
-16.36%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,807
Rent
-$2,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $6,425 expenses = $2,618 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,807
Total Expenses
$6,425
Mortgage P&I
119%
$4,527
Property Taxes
15%
$577
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0