Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.75% first-year return on $195k initial cash invested.
-20.75%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$4,146
Rent
-$3,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,146 income − $7,520 expenses = $3,374 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,146
Total Expenses
$7,520
Mortgage P&I
114%
$4,719
Property Taxes
34%
$1,398
Home Insurance
8%
$325
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0