Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.35% first-year return on $193k initial cash invested.
-22.35%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$2,385
Rent
-$3,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $5,971 expenses = $3,586 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$183k
Closing costs
1%
$9,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,385
Total Expenses
$5,971
Mortgage P&I
198%
$4,716
Property Taxes
13%
$304
Home Insurance
14%
$332
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0