Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $196k initial cash invested.
-17.6%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$4,475
Rent
-$2,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,475 income − $7,353 expenses = $2,878 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,475
Total Expenses
$7,353
Mortgage P&I
103%
$4,620
Property Taxes
17%
$766
Home Insurance
9%
$383
HOA
9%
$420
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0