Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.09% first-year return on $191k initial cash invested.
-18.09%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,778
Rent
-$2,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $6,653 expenses = $2,875 out of pocket
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,778
Total Expenses
$6,653
Mortgage P&I
122%
$4,598
Property Taxes
20%
$748
Home Insurance
9%
$324
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0