Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $196k initial cash invested.
-13.75%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$4,283
Rent
-$2,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,283 income − $6,524 expenses = $2,241 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,283
Total Expenses
$6,524
Mortgage P&I
108%
$4,627
Property Taxes
9%
$399
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0