Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $197k initial cash invested.
-20.55%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,452
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $7,830 expenses = $3,378 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,452
Total Expenses
$7,830
Mortgage P&I
107%
$4,759
Property Taxes
36%
$1,581
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0