Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $191k initial cash invested.
-12.91%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$4,517
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,517 income − $6,574 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,517
Total Expenses
$6,574
Mortgage P&I
100%
$4,512
Property Taxes
12%
$537
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0