Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.87% first-year return on $195k initial cash invested.
-19.87%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,054
Rent
-$3,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $6,288 expenses = $3,234 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,054
Total Expenses
$6,288
Mortgage P&I
155%
$4,722
Property Taxes
15%
$446
Home Insurance
11%
$326
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0