Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.07% first-year return on $192k initial cash invested.
-19.07%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$3,270
Rent
-$3,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $6,321 expenses = $3,051 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$6,321
Mortgage P&I
140%
$4,569
Property Taxes
18%
$575
Home Insurance
10%
$326
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0