Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $196k initial cash invested.
-18.39%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,901
Rent
-$2,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,901 income − $6,897 expenses = $2,996 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,901
Total Expenses
$6,897
Mortgage P&I
118%
$4,609
Property Taxes
24%
$933
Home Insurance
9%
$341
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0