Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.86% first-year return on $196k initial cash invested.
-20.86%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$2,398
Rent
-$3,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $5,801 expenses = $3,403 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,398
Total Expenses
$5,801
Mortgage P&I
192%
$4,615
Property Taxes
9%
$221
Home Insurance
14%
$341
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0