Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.02% first-year return on $197k initial cash invested.
-14.02%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$4,667
Rent
-$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,667 income − $6,972 expenses = $2,305 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,667
Total Expenses
$6,972
Mortgage P&I
102%
$4,759
Property Taxes
8%
$360
Home Insurance
10%
$472
HOA
4%
$168
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0