Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $196k initial cash invested.
-17.55%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$4,950
Rent
-$2,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,950 income − $7,821 expenses = $2,871 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,950
Total Expenses
$7,821
Mortgage P&I
95%
$4,696
Property Taxes
20%
$991
Home Insurance
7%
$327
HOA
10%
$519
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0