Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $197k initial cash invested.
-14.52%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$4,254
Rent
-$2,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $6,641 expenses = $2,387 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,254
Total Expenses
$6,641
Mortgage P&I
110%
$4,691
Property Taxes
11%
$468
Home Insurance
8%
$350
HOA
1%
$26
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0