Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $192k initial cash invested.
-19.96%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$3,792
Rent
-$3,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $6,991 expenses = $3,199 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,792
Total Expenses
$6,991
Mortgage P&I
125%
$4,747
Property Taxes
24%
$925
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0