Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $191k initial cash invested.
-17.52%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,272
Rent
-$2,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $6,061 expenses = $2,789 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,272
Total Expenses
$6,061
Mortgage P&I
137%
$4,482
Property Taxes
13%
$410
Home Insurance
10%
$318
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0