Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.72% first-year return on $196k initial cash invested.
-19.72%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$3,931
Rent
-$3,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,931 income − $7,153 expenses = $3,222 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,931
Total Expenses
$7,153
Mortgage P&I
122%
$4,797
Property Taxes
25%
$1,001
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0