Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $191k initial cash invested.
-14.14%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$4,199
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,199 income − $6,455 expenses = $2,256 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,199
Total Expenses
$6,455
Mortgage P&I
110%
$4,598
Property Taxes
11%
$459
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0