Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.98% first-year return on $197k initial cash invested.
-18.98%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,882
Rent
-$3,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $6,998 expenses = $3,116 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,882
Total Expenses
$6,998
Mortgage P&I
121%
$4,688
Property Taxes
26%
$1,003
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0