Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $194k initial cash invested.
-17.52%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$5,045
Rent
-$2,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,045 income − $7,871 expenses = $2,826 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$184k
Closing costs
1%
$9,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,045
Total Expenses
$7,871
Mortgage P&I
93%
$4,704
Property Taxes
30%
$1,515
Home Insurance
7%
$341
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0