Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.54% first-year return on $192k initial cash invested.
-23.54%
Cash On Cash
1.75%
Cap Rate
0.27
DSCR
$3,327
Rent
-$3,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $7,102 expenses = $3,775 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,327
Total Expenses
$7,102
Mortgage P&I
149%
$4,945
Property Taxes
26%
$879
Home Insurance
10%
$332
HOA
2%
$81
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0