Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.4% first-year return on $194k initial cash invested.
-15.4%
Cash On Cash
2.8%
Cap Rate
0.49
DSCR
$4,358
Rent
-$2,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $6,849 expenses = $2,491 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,358
Total Expenses
$6,849
Mortgage P&I
102%
$4,431
Property Taxes
22%
$949
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0