Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $195k initial cash invested.
-15.54%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$4,610
Rent
-$2,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,610 income − $7,130 expenses = $2,520 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$185k
Closing costs
1%
$9,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,610
Total Expenses
$7,130
Mortgage P&I
102%
$4,725
Property Taxes
19%
$892
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$277
Maintenance
5%
$230
Other
0%
$0