Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.28% first-year return on $195k initial cash invested.
-16.28%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$4,153
Rent
-$2,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,153 income − $6,803 expenses = $2,650 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,153
Total Expenses
$6,803
Mortgage P&I
112%
$4,641
Property Taxes
18%
$756
Home Insurance
8%
$326
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0