Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.46% first-year return on $195k initial cash invested.
-12.46%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$4,940
Rent
-$2,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $6,968 expenses = $2,028 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,940
Total Expenses
$6,968
Mortgage P&I
95%
$4,693
Property Taxes
13%
$659
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0