Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.78% first-year return on $194k initial cash invested.
-24.78%
Cash On Cash
1.6%
Cap Rate
0.24
DSCR
$3,160
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $7,169 expenses = $4,009 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,160
Total Expenses
$7,169
Mortgage P&I
161%
$5,083
Property Taxes
25%
$784
Home Insurance
11%
$350
HOA
4%
$130
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0