Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.95% first-year return on $194k initial cash invested.
-22.95%
Cash On Cash
2.22%
Cap Rate
0.33
DSCR
$3,729
Rent
-$3,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $7,443 expenses = $3,714 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,729
Total Expenses
$7,443
Mortgage P&I
141%
$5,240
Property Taxes
24%
$910
Home Insurance
9%
$324
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0