Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $192k initial cash invested.
-12.73%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$4,817
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,817 income − $6,849 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$182k
Closing costs
1%
$9,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,817
Total Expenses
$6,849
Mortgage P&I
95%
$4,578
Property Taxes
13%
$623
Home Insurance
7%
$324
HOA
1%
$71
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0