Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.92% first-year return on $196k initial cash invested.
-11.92%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$4,659
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,659 income − $6,609 expenses = $1,950 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,659
Total Expenses
$6,609
Mortgage P&I
101%
$4,715
Property Taxes
8%
$350
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0