Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.1% first-year return on $197k initial cash invested.
-12.1%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$5,111
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,111 income − $7,095 expenses = $1,984 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$187k
Closing costs
1%
$9,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,111
Total Expenses
$7,095
Mortgage P&I
91%
$4,651
Property Taxes
15%
$771
Home Insurance
7%
$343
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0