Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $196k initial cash invested.
-19.01%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,244
Rent
-$3,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $6,343 expenses = $3,099 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,244
Total Expenses
$6,343
Mortgage P&I
144%
$4,667
Property Taxes
15%
$485
Home Insurance
11%
$348
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0