Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.06% first-year return on $195k initial cash invested.
-22.06%
Cash On Cash
2.41%
Cap Rate
0.35
DSCR
$3,735
Rent
-$3,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,735 income − $7,320 expenses = $3,585 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,735
Total Expenses
$7,320
Mortgage P&I
141%
$5,264
Property Taxes
19%
$706
Home Insurance
8%
$280
HOA
3%
$98
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0