Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.18% first-year return on $196k initial cash invested.
-17.18%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$3,947
Rent
-$2,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,947 income − $6,754 expenses = $2,807 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,947
Total Expenses
$6,754
Mortgage P&I
118%
$4,668
Property Taxes
19%
$762
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0