Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $191k initial cash invested.
-15%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$4,601
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,601 income − $6,983 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$181k
Closing costs
1%
$9,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,601
Total Expenses
$6,983
Mortgage P&I
100%
$4,586
Property Taxes
19%
$880
Home Insurance
7%
$321
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0