Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.74% first-year return on $196k initial cash invested.
-20.74%
Cash On Cash
2.41%
Cap Rate
0.37
DSCR
$3,860
Rent
-$3,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $7,241 expenses = $3,381 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,860
Total Expenses
$7,241
Mortgage P&I
131%
$5,060
Property Taxes
22%
$862
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0