Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.46% first-year return on $197k initial cash invested.
-20.46%
Cash On Cash
2.32%
Cap Rate
0.36
DSCR
$3,874
Rent
-$3,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $7,232 expenses = $3,358 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,874
Total Expenses
$7,232
Mortgage P&I
128%
$4,975
Property Taxes
24%
$922
Home Insurance
8%
$328
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0