Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.65% first-year return on $197k initial cash invested.
-11.65%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$5,237
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,237 income − $7,147 expenses = $1,910 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$187k
Closing costs
1%
$9,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,237
Total Expenses
$7,147
Mortgage P&I
92%
$4,811
Property Taxes
12%
$629
Home Insurance
7%
$345
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0