Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.79% first-year return on $197k initial cash invested.
-18.79%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$4,548
Rent
-$3,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,548 income − $7,632 expenses = $3,084 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,548
Total Expenses
$7,632
Mortgage P&I
103%
$4,665
Property Taxes
32%
$1,459
Home Insurance
7%
$326
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0