Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $194k initial cash invested.
-19.65%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,140
Rent
-$3,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $6,316 expenses = $3,176 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$6,316
Mortgage P&I
150%
$4,699
Property Taxes
15%
$469
Home Insurance
11%
$332
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0