Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.74% first-year return on $194k initial cash invested.
-23.74%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$1,601
Rent
-$3,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,601 income − $5,431 expenses = $3,830 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$184k
Closing costs
1%
$9,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,601
Total Expenses
$5,431
Mortgage P&I
282%
$4,507
Property Taxes
12%
$185
Home Insurance
20%
$323
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0