Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16% first-year return on $197k initial cash invested.
-16%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$3,966
Rent
-$2,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $6,597 expenses = $2,631 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,966
Total Expenses
$6,597
Mortgage P&I
118%
$4,677
Property Taxes
10%
$404
Home Insurance
12%
$485
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0