Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $196k initial cash invested.
-14.5%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$5,072
Rent
-$2,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,072 income − $7,445 expenses = $2,373 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,072
Total Expenses
$7,445
Mortgage P&I
91%
$4,638
Property Taxes
15%
$761
Home Insurance
6%
$327
HOA
8%
$400
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0