Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $192k initial cash invested.
-14.8%
Cash On Cash
3.45%
Cap Rate
0.55
DSCR
$4,555
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,555 income − $6,917 expenses = $2,362 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$182k
Closing costs
1%
$9,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,555
Total Expenses
$6,917
Mortgage P&I
104%
$4,754
Property Taxes
14%
$656
Home Insurance
7%
$322
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0