Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.23% first-year return on $192k initial cash invested.
-6.23%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$6,011
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,011 income − $7,007 expenses = $996 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%
$9,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,011
Total Expenses
$7,007
Mortgage P&I
75%
$4,533
Property Taxes
9%
$516
Home Insurance
6%
$368
HOA
0%
$26
Property Management
10%
$601
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0