Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.71% first-year return on $192k initial cash invested.
-16.71%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$4,174
Rent
-$2,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $6,846 expenses = $2,672 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,174
Total Expenses
$6,846
Mortgage P&I
110%
$4,580
Property Taxes
21%
$866
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0