Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.15% first-year return on $193k initial cash invested.
-15.15%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$3,897
Rent
-$2,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,897 income − $6,330 expenses = $2,433 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,897
Total Expenses
$6,330
Mortgage P&I
117%
$4,553
Property Taxes
11%
$424
Home Insurance
9%
$339
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0