Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.01% first-year return on $192k initial cash invested.
-7.01%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$6,508
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,508 income − $7,628 expenses = $1,120 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,508
Total Expenses
$7,628
Mortgage P&I
69%
$4,496
Property Taxes
12%
$776
Home Insurance
5%
$332
HOA
5%
$333
Property Management
10%
$651
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0