Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.63% first-year return on $194k initial cash invested.
-19.63%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,657
Rent
-$3,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $6,831 expenses = $3,174 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,657
Total Expenses
$6,831
Mortgage P&I
125%
$4,589
Property Taxes
26%
$960
Home Insurance
9%
$331
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0