Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $195k initial cash invested.
-17.22%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$4,270
Rent
-$2,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $7,067 expenses = $2,797 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,270
Total Expenses
$7,067
Mortgage P&I
111%
$4,750
Property Taxes
21%
$877
Home Insurance
8%
$329
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0