Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.91% first-year return on $196k initial cash invested.
-19.91%
Cash On Cash
2.73%
Cap Rate
0.41
DSCR
$5,083
Rent
-$3,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,083 income − $8,337 expenses = $3,254 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,083
Total Expenses
$8,337
Mortgage P&I
101%
$5,128
Property Taxes
29%
$1,483
Home Insurance
7%
$339
HOA
1%
$66
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0