Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $192k initial cash invested.
-17.45%
Cash On Cash
3.19%
Cap Rate
0.49
DSCR
$4,451
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,451 income − $7,249 expenses = $2,798 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,451
Total Expenses
$7,249
Mortgage P&I
113%
$5,012
Property Taxes
16%
$696
Home Insurance
9%
$383
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0