Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $195k initial cash invested.
-11.58%
Cash On Cash
4.61%
Cap Rate
0.69
DSCR
$6,070
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,070 income − $7,952 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,070
Total Expenses
$7,952
Mortgage P&I
85%
$5,144
Property Taxes
15%
$898
Home Insurance
5%
$331
HOA
0%
$0
Property Management
10%
$607
CapEx
5%
$304
Vacancy
6%
$364
Maintenance
5%
$304
Other
0%
$0