Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $197k initial cash invested.
-14.99%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$3,582
Rent
-$2,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $6,046 expenses = $2,464 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,582
Total Expenses
$6,046
Mortgage P&I
130%
$4,642
Property Taxes
4%
$130
Home Insurance
10%
$343
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0