Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.81% first-year return on $196k initial cash invested.
-22.81%
Cash On Cash
1.96%
Cap Rate
0.3
DSCR
$3,345
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $7,061 expenses = $3,716 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,345
Total Expenses
$7,061
Mortgage P&I
152%
$5,071
Property Taxes
19%
$630
Home Insurance
10%
$341
HOA
4%
$150
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0