Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.03% first-year return on $197k initial cash invested.
-20.03%
Cash On Cash
2.53%
Cap Rate
0.39
DSCR
$4,113
Rent
-$3,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,113 income − $7,409 expenses = $3,296 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,113
Total Expenses
$7,409
Mortgage P&I
123%
$5,074
Property Taxes
23%
$933
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0