Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.63% first-year return on $195k initial cash invested.
-23.63%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$3,937
Rent
-$3,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,937 income − $7,777 expenses = $3,840 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,937
Total Expenses
$7,777
Mortgage P&I
123%
$4,854
Property Taxes
28%
$1,121
Home Insurance
10%
$402
HOA
10%
$376
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0