Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $196k initial cash invested.
-15.19%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,184
Rent
-$2,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,184 income − $6,664 expenses = $2,480 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%
$9,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,184
Total Expenses
$6,664
Mortgage P&I
112%
$4,700
Property Taxes
13%
$538
Home Insurance
8%
$339
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0