Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.95% first-year return on $195k initial cash invested.
-22.95%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$6,144
Rent
-$3,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,144 income − $9,874 expenses = $3,730 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,144
Total Expenses
$9,874
Mortgage P&I
76%
$4,686
Property Taxes
10%
$594
Home Insurance
7%
$402
HOA
42%
$2,595
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$369
Maintenance
5%
$307
Other
0%
$0