Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $193k initial cash invested.
-19.37%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$3,743
Rent
-$3,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,743 income − $6,856 expenses = $3,113 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,743
Total Expenses
$6,856
Mortgage P&I
125%
$4,663
Property Taxes
19%
$724
Home Insurance
9%
$346
HOA
4%
$150
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0