Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.27% first-year return on $194k initial cash invested.
-21.27%
Cash On Cash
2%
Cap Rate
0.32
DSCR
$4,223
Rent
-$3,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,223 income − $7,660 expenses = $3,437 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,223
Total Expenses
$7,660
Mortgage P&I
113%
$4,763
Property Taxes
31%
$1,328
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0