Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.13% first-year return on $197k initial cash invested.
-15.13%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$4,100
Rent
-$2,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,100 income − $6,589 expenses = $2,489 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,100
Total Expenses
$6,589
Mortgage P&I
113%
$4,651
Property Taxes
13%
$540
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0