Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.83% first-year return on $192k initial cash invested.
-14.83%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$3,724
Rent
-$2,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $6,099 expenses = $2,375 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,724
Total Expenses
$6,099
Mortgage P&I
122%
$4,542
Property Taxes
7%
$254
Home Insurance
9%
$336
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0