Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $195k initial cash invested.
-23.2%
Cash On Cash
1.86%
Cap Rate
0.28
DSCR
$2,893
Rent
-$3,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,893 income − $6,669 expenses = $3,776 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,893
Total Expenses
$6,669
Mortgage P&I
175%
$5,069
Property Taxes
12%
$350
Home Insurance
12%
$338
HOA
6%
$159
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0