Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.19% first-year return on $195k initial cash invested.
-21.19%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$4,138
Rent
-$3,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $7,581 expenses = $3,443 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,138
Total Expenses
$7,581
Mortgage P&I
111%
$4,590
Property Taxes
32%
$1,313
Home Insurance
8%
$332
HOA
7%
$270
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0