Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.2% first-year return on $192k initial cash invested.
-16.2%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$3,843
Rent
-$2,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $6,435 expenses = $2,592 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,843
Total Expenses
$6,435
Mortgage P&I
117%
$4,505
Property Taxes
15%
$581
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0