Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $196k initial cash invested.
-16.45%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$4,501
Rent
-$2,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,501 income − $7,182 expenses = $2,681 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,501
Total Expenses
$7,182
Mortgage P&I
106%
$4,763
Property Taxes
19%
$847
Home Insurance
7%
$332
HOA
2%
$70
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0