Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $195k initial cash invested.
-20.38%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$4,309
Rent
-$3,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,309 income − $7,627 expenses = $3,318 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,309
Total Expenses
$7,627
Mortgage P&I
118%
$5,094
Property Taxes
16%
$696
Home Insurance
8%
$332
HOA
9%
$385
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$259
Maintenance
5%
$215
Other
0%
$0