Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.83% first-year return on $191k initial cash invested.
-10.83%
Cash On Cash
4.4%
Cap Rate
0.7
DSCR
$6,062
Rent
-$1,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,062 income − $7,783 expenses = $1,721 out of pocket
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,077
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,062
Total Expenses
$7,783
Mortgage P&I
78%
$4,743
Property Taxes
10%
$625
Home Insurance
5%
$303
HOA
9%
$536
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$364
Maintenance
5%
$303
Other
0%
$0