Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.97% first-year return on $196k initial cash invested.
-13.97%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$5,055
Rent
-$2,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $7,340 expenses = $2,285 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,055
Total Expenses
$7,340
Mortgage P&I
94%
$4,736
Property Taxes
19%
$941
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0