Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $197k initial cash invested.
-18.86%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$3,932
Rent
-$3,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $7,030 expenses = $3,098 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,932
Total Expenses
$7,030
Mortgage P&I
123%
$4,833
Property Taxes
19%
$736
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0