Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $195k initial cash invested.
-17.45%
Cash On Cash
2.92%
Cap Rate
0.46
DSCR
$4,371
Rent
-$2,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,371 income − $7,210 expenses = $2,839 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,371
Total Expenses
$7,210
Mortgage P&I
112%
$4,882
Property Taxes
20%
$876
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0