Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $196k initial cash invested.
-15.54%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$4,203
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $6,740 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,203
Total Expenses
$6,740
Mortgage P&I
112%
$4,716
Property Taxes
14%
$600
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0