Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $196k initial cash invested.
-19.42%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,799
Rent
-$3,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $5,964 expenses = $3,165 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,799
Total Expenses
$5,964
Mortgage P&I
167%
$4,676
Property Taxes
8%
$228
Home Insurance
12%
$332
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0