Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.01% first-year return on $195k initial cash invested.
-9.01%
Cash On Cash
4.67%
Cap Rate
0.75
DSCR
$5,106
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,106 income − $6,567 expenses = $1,461 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$185k
Closing costs
1%
$9,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,106
Total Expenses
$6,567
Mortgage P&I
94%
$4,813
Property Taxes
8%
$425
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0