Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.95% first-year return on $197k initial cash invested.
-12.95%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$4,700
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,700 income − $6,824 expenses = $2,124 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$187k
Closing costs
1%
$9,369
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,700
Total Expenses
$6,824
Mortgage P&I
103%
$4,843
Property Taxes
9%
$411
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0