Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.47% first-year return on $194k initial cash invested.
-18.47%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$3,826
Rent
-$2,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $6,819 expenses = $2,993 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,826
Total Expenses
$6,819
Mortgage P&I
123%
$4,719
Property Taxes
20%
$781
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0