Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.99% first-year return on $197k initial cash invested.
-23.99%
Cash On Cash
1.65%
Cap Rate
0.25
DSCR
$3,119
Rent
-$3,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,119 income − $7,063 expenses = $3,944 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,119
Total Expenses
$7,063
Mortgage P&I
163%
$5,081
Property Taxes
24%
$753
Home Insurance
9%
$280
HOA
4%
$138
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0