Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.35% first-year return on $192k initial cash invested.
-24.35%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$1,953
Rent
-$3,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $5,852 expenses = $3,899 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$5,852
Mortgage P&I
234%
$4,569
Property Taxes
18%
$355
Home Insurance
16%
$320
HOA
5%
$100
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0