Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $197k initial cash invested.
-19.45%
Cash On Cash
2.55%
Cap Rate
0.4
DSCR
$4,647
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $7,847 expenses = $3,200 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,647
Total Expenses
$7,847
Mortgage P&I
107%
$4,965
Property Taxes
17%
$787
Home Insurance
7%
$312
HOA
12%
$575
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0