Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.04% first-year return on $197k initial cash invested.
-24.04%
Cash On Cash
1.56%
Cap Rate
0.24
DSCR
$3,830
Rent
-$3,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $7,781 expenses = $3,951 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,830
Total Expenses
$7,781
Mortgage P&I
130%
$4,977
Property Taxes
27%
$1,053
Home Insurance
10%
$378
HOA
10%
$376
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0