Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.82% first-year return on $196k initial cash invested.
-14.82%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$4,823
Rent
-$2,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,823 income − $7,243 expenses = $2,420 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%
$9,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,823
Total Expenses
$7,243
Mortgage P&I
98%
$4,724
Property Taxes
19%
$934
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0