Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.21% first-year return on $193k initial cash invested.
-14.21%
Cash On Cash
3.57%
Cap Rate
0.57
DSCR
$5,044
Rent
-$2,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $7,329 expenses = $2,285 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,044
Total Expenses
$7,329
Mortgage P&I
94%
$4,764
Property Taxes
18%
$932
Home Insurance
6%
$322
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0