Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.23% first-year return on $194k initial cash invested.
-18.23%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$4,957
Rent
-$2,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,957 income − $7,908 expenses = $2,951 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,957
Total Expenses
$7,908
Mortgage P&I
93%
$4,623
Property Taxes
24%
$1,209
Home Insurance
7%
$324
HOA
9%
$463
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0