Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.48% first-year return on $195k initial cash invested.
-16.48%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$4,509
Rent
-$2,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $7,183 expenses = $2,674 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$185k
Closing costs
1%
$9,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,509
Total Expenses
$7,183
Mortgage P&I
106%
$4,799
Property Taxes
20%
$883
Home Insurance
7%
$329
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$271
Maintenance
5%
$225
Other
0%
$0