Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.78% first-year return on $194k initial cash invested.
-23.78%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$2,522
Rent
-$3,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $6,372 expenses = $3,850 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,522
Total Expenses
$6,372
Mortgage P&I
200%
$5,048
Property Taxes
14%
$345
Home Insurance
13%
$324
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0