Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.5% first-year return on $197k initial cash invested.
-22.5%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$2,860
Rent
-$3,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $6,545 expenses = $3,685 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$187k
Closing costs
1%
$9,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$6,545
Mortgage P&I
171%
$4,897
Property Taxes
20%
$563
Home Insurance
12%
$341
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0