Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $196k initial cash invested.
-17.62%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$4,003
Rent
-$2,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,003 income − $6,875 expenses = $2,872 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,003
Total Expenses
$6,875
Mortgage P&I
117%
$4,694
Property Taxes
20%
$809
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0