Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.48% first-year return on $191k initial cash invested.
-23.48%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$2,769
Rent
-$3,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $6,504 expenses = $3,735 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,769
Total Expenses
$6,504
Mortgage P&I
164%
$4,546
Property Taxes
33%
$912
Home Insurance
12%
$327
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0