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 $195k initial cash invested.
-17.18%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$4,256
Rent
-$2,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,256 income − $7,050 expenses = $2,794 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,256
Total Expenses
$7,050
Mortgage P&I
112%
$4,774
Property Taxes
20%
$837
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0