Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.75% first-year return on $194k initial cash invested.
-22.75%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$6,019
Rent
-$3,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,019 income − $9,703 expenses = $3,684 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,019
Total Expenses
$9,703
Mortgage P&I
77%
$4,637
Property Taxes
9%
$530
Home Insurance
6%
$376
HOA
43%
$2,595
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0