Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $197k initial cash invested.
-17.08%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$4,866
Rent
-$2,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $7,667 expenses = $2,801 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$187k
Closing costs
1%
$9,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,866
Total Expenses
$7,667
Mortgage P&I
98%
$4,769
Property Taxes
26%
$1,284
Home Insurance
7%
$349
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0