Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.96% first-year return on $192k initial cash invested.
-22.96%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,067
Rent
-$3,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $5,747 expenses = $3,680 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$5,747
Mortgage P&I
220%
$4,542
Property Taxes
16%
$336
Home Insurance
16%
$332
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0