Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.32% first-year return on $194k initial cash invested.
-16.32%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$4,234
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $6,866 expenses = $2,632 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$184k
Closing costs
1%
$9,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,234
Total Expenses
$6,866
Mortgage P&I
110%
$4,667
Property Taxes
18%
$774
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0