Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.43% first-year return on $191k initial cash invested.
-13.43%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$4,093
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,093 income − $6,231 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,098
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,093
Total Expenses
$6,231
Mortgage P&I
111%
$4,554
Property Taxes
7%
$276
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0