Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.65% first-year return on $196k initial cash invested.
-21.65%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$3,234
Rent
-$3,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $6,763 expenses = $3,529 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,234
Total Expenses
$6,763
Mortgage P&I
147%
$4,745
Property Taxes
22%
$707
Home Insurance
10%
$332
HOA
4%
$138
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0