Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.48% first-year return on $193k initial cash invested.
-13.48%
Cash On Cash
3.82%
Cap Rate
0.61
DSCR
$5,470
Rent
-$2,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,470 income − $7,633 expenses = $2,163 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$183k
Closing costs
1%
$9,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,470
Total Expenses
$7,633
Mortgage P&I
88%
$4,808
Property Taxes
12%
$674
Home Insurance
6%
$329
HOA
7%
$399
Property Management
10%
$547
CapEx
5%
$274
Vacancy
6%
$328
Maintenance
5%
$274
Other
0%
$0