Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.3% first-year return on $191k initial cash invested.
-24.3%
Cash On Cash
1.44%
Cap Rate
0.23
DSCR
$2,392
Rent
-$3,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $6,263 expenses = $3,871 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,392
Total Expenses
$6,263
Mortgage P&I
202%
$4,843
Property Taxes
14%
$323
Home Insurance
14%
$341
HOA
6%
$133
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0