Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $197k initial cash invested.
-18.69%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$3,943
Rent
-$3,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,943 income − $7,014 expenses = $3,071 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,943
Total Expenses
$7,014
Mortgage P&I
120%
$4,712
Property Taxes
24%
$948
Home Insurance
8%
$329
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0