Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $196k initial cash invested.
-12.53%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$4,387
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,387 income − $6,436 expenses = $2,049 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,387
Total Expenses
$6,436
Mortgage P&I
105%
$4,603
Property Taxes
8%
$352
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0