Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.97% first-year return on $192k initial cash invested.
-20.97%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$3,669
Rent
-$3,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,669 income − $7,027 expenses = $3,358 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,669
Total Expenses
$7,027
Mortgage P&I
130%
$4,769
Property Taxes
27%
$985
Home Insurance
9%
$320
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0