Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.18% first-year return on $195k initial cash invested.
-27.18%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$1,747
Rent
-$4,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $6,170 expenses = $4,423 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$6,170
Mortgage P&I
258%
$4,499
Property Taxes
51%
$891
Home Insurance
19%
$326
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0