Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $196k initial cash invested.
-15.96%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$5,051
Rent
-$2,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,051 income − $7,665 expenses = $2,614 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,051
Total Expenses
$7,665
Mortgage P&I
93%
$4,696
Property Taxes
24%
$1,235
Home Insurance
8%
$420
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0