Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $196k initial cash invested.
-20.77%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$3,323
Rent
-$3,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,323 income − $6,713 expenses = $3,390 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,323
Total Expenses
$6,713
Mortgage P&I
141%
$4,698
Property Taxes
23%
$761
Home Insurance
10%
$345
HOA
1%
$46
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0