Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.02% first-year return on $191k initial cash invested.
-27.02%
Cash On Cash
1.15%
Cap Rate
0.17
DSCR
$2,630
Rent
-$4,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $6,933 expenses = $4,303 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$6,933
Mortgage P&I
192%
$5,043
Property Taxes
34%
$887
Home Insurance
12%
$318
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0