Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.2% first-year return on $193k initial cash invested.
-28.2%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,831
Rent
-$4,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,831 income − $6,361 expenses = $4,530 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$184k
Closing costs
1%
$9,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,831
Total Expenses
$6,361
Mortgage P&I
255%
$4,661
Property Taxes
46%
$847
Home Insurance
21%
$376
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0