Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.72% first-year return on $191k initial cash invested.
-20.72%
Cash On Cash
2.43%
Cap Rate
0.37
DSCR
$3,920
Rent
-$3,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $7,221 expenses = $3,301 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,920
Total Expenses
$7,221
Mortgage P&I
126%
$4,946
Property Taxes
21%
$819
Home Insurance
8%
$322
HOA
3%
$115
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0