Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.83% first-year return on $194k initial cash invested.
-18.83%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$3,835
Rent
-$3,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,835 income − $6,873 expenses = $3,038 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
$3,835
Total Expenses
$6,873
Mortgage P&I
122%
$4,673
Property Taxes
23%
$870
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0