Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.94% first-year return on $195k initial cash invested.
-12.94%
Cash On Cash
3.76%
Cap Rate
0.61
DSCR
$4,800
Rent
-$2,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,800 income − $6,907 expenses = $2,107 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,800
Total Expenses
$6,907
Mortgage P&I
100%
$4,780
Property Taxes
12%
$592
Home Insurance
6%
$287
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0