Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.29% first-year return on $191k initial cash invested.
-16.29%
Cash On Cash
3.44%
Cap Rate
0.53
DSCR
$4,840
Rent
-$2,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $7,434 expenses = $2,594 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,840
Total Expenses
$7,434
Mortgage P&I
103%
$4,963
Property Taxes
18%
$895
Home Insurance
7%
$318
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0