Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $193k initial cash invested.
-14.36%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$4,677
Rent
-$2,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,677 income − $6,984 expenses = $2,307 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,677
Total Expenses
$6,984
Mortgage P&I
96%
$4,494
Property Taxes
17%
$816
Home Insurance
7%
$332
HOA
3%
$125
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0