Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $196k initial cash invested.
-15.29%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$4,117
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,117 income − $6,617 expenses = $2,500 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,117
Total Expenses
$6,617
Mortgage P&I
114%
$4,688
Property Taxes
12%
$508
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0