Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.96% first-year return on $196k initial cash invested.
-13.96%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$4,170
Rent
-$2,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,170 income − $6,455 expenses = $2,285 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,170
Total Expenses
$6,455
Mortgage P&I
114%
$4,733
Property Taxes
7%
$312
Home Insurance
8%
$327
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0