Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.36% first-year return on $193k initial cash invested.
-20.36%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,180
Rent
-$3,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $6,454 expenses = $3,274 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,180
Total Expenses
$6,454
Mortgage P&I
146%
$4,629
Property Taxes
13%
$429
Home Insurance
10%
$332
HOA
7%
$237
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0