Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $193k initial cash invested.
-17.39%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,118
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $6,914 expenses = $2,796 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,118
Total Expenses
$6,914
Mortgage P&I
111%
$4,587
Property Taxes
23%
$934
Home Insurance
8%
$322
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0