Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.24% first-year return on $193k initial cash invested.
-24.24%
Cash On Cash
1.63%
Cap Rate
0.25
DSCR
$3,568
Rent
-$3,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $7,465 expenses = $3,897 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,568
Total Expenses
$7,465
Mortgage P&I
139%
$4,968
Property Taxes
32%
$1,150
Home Insurance
12%
$420
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0