Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.31% first-year return on $194k initial cash invested.
-25.31%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$2,796
Rent
-$4,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $6,893 expenses = $4,097 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,796
Total Expenses
$6,893
Mortgage P&I
178%
$4,985
Property Taxes
31%
$856
Home Insurance
12%
$324
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0