Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.79% first-year return on $193k initial cash invested.
-13.79%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$5,009
Rent
-$2,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,009 income − $7,228 expenses = $2,219 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,009
Total Expenses
$7,228
Mortgage P&I
91%
$4,544
Property Taxes
22%
$1,120
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$301
Maintenance
5%
$250
Other
0%
$0