Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.27% first-year return on $192k initial cash invested.
-15.27%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$4,481
Rent
-$2,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,481 income − $6,921 expenses = $2,440 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,481
Total Expenses
$6,921
Mortgage P&I
103%
$4,604
Property Taxes
19%
$837
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0