Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.48% first-year return on $193k initial cash invested.
-27.48%
Cash On Cash
1.1%
Cap Rate
0.16
DSCR
$2,874
Rent
-$4,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $7,301 expenses = $4,427 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,874
Total Expenses
$7,301
Mortgage P&I
178%
$5,124
Property Taxes
34%
$971
Home Insurance
13%
$385
HOA
3%
$74
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0