Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.86% first-year return on $197k initial cash invested.
-10.86%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$5,314
Rent
-$1,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $7,098 expenses = $1,784 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,314
Total Expenses
$7,098
Mortgage P&I
88%
$4,650
Property Taxes
14%
$737
Home Insurance
6%
$329
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0