Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.59% first-year return on $193k initial cash invested.
-25.59%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,992
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $7,099 expenses = $4,107 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$183k
Closing costs
1%
$9,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,992
Total Expenses
$7,099
Mortgage P&I
152%
$4,540
Property Taxes
44%
$1,308
Home Insurance
16%
$472
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0