Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $195k initial cash invested.
-11.4%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$4,602
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,602 income − $6,457 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,602
Total Expenses
$6,457
Mortgage P&I
103%
$4,757
Property Taxes
4%
$178
Home Insurance
7%
$326
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0