Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $195k initial cash invested.
-15.74%
Cash On Cash
3.32%
Cap Rate
0.53
DSCR
$4,972
Rent
-$2,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $7,530 expenses = $2,558 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,972
Total Expenses
$7,530
Mortgage P&I
98%
$4,879
Property Taxes
20%
$1,008
Home Insurance
7%
$350
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0