Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $197k initial cash invested.
-16.93%
Cash On Cash
3.34%
Cap Rate
0.5
DSCR
$4,009
Rent
-$2,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,009 income − $6,786 expenses = $2,777 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,009
Total Expenses
$6,786
Mortgage P&I
129%
$5,184
Property Taxes
6%
$232
Home Insurance
8%
$328
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0