Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.52% first-year return on $195k initial cash invested.
-30.52%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$2,054
Rent
-$4,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $7,026 expenses = $4,972 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,054
Total Expenses
$7,026
Mortgage P&I
249%
$5,114
Property Taxes
57%
$1,168
Home Insurance
10%
$210
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0