Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $191k initial cash invested.
-19.74%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,863
Rent
-$3,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,863 income − $7,013 expenses = $3,150 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,863
Total Expenses
$7,013
Mortgage P&I
118%
$4,558
Property Taxes
26%
$1,016
Home Insurance
8%
$315
HOA
3%
$120
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0