Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.9% first-year return on $194k initial cash invested.
-23.9%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$2,877
Rent
-$3,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $6,746 expenses = $3,869 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,877
Total Expenses
$6,746
Mortgage P&I
166%
$4,771
Property Taxes
31%
$902
Home Insurance
11%
$324
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0