Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.38% first-year return on $196k initial cash invested.
-19.38%
Cash On Cash
2.48%
Cap Rate
0.39
DSCR
$3,614
Rent
-$3,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $6,785 expenses = $3,171 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,614
Total Expenses
$6,785
Mortgage P&I
136%
$4,924
Property Taxes
15%
$549
Home Insurance
9%
$336
HOA
1%
$36
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0