Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.85% first-year return on $194k initial cash invested.
-13.85%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$4,368
Rent
-$2,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $6,602 expenses = $2,234 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$184k
Closing costs
1%
$9,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,368
Total Expenses
$6,602
Mortgage P&I
105%
$4,566
Property Taxes
13%
$588
Home Insurance
7%
$313
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0