Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.02% first-year return on $197k initial cash invested.
-9.02%
Cash On Cash
4.33%
Cap Rate
0.74
DSCR
$5,763
Rent
-$1,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,763 income − $7,248 expenses = $1,485 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,763
Total Expenses
$7,248
Mortgage P&I
80%
$4,589
Property Taxes
13%
$776
Home Insurance
6%
$350
HOA
1%
$35
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0