Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.67% first-year return on $191k initial cash invested.
-17.67%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$3,377
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,377 income − $6,195 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,377
Total Expenses
$6,195
Mortgage P&I
136%
$4,576
Property Taxes
12%
$414
Home Insurance
10%
$326
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0