Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.74% first-year return on $195k initial cash invested.
-14.74%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$4,847
Rent
-$2,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,847 income − $7,242 expenses = $2,395 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,847
Total Expenses
$7,242
Mortgage P&I
97%
$4,693
Property Taxes
21%
$1,013
Home Insurance
6%
$276
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0