Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.53% first-year return on $197k initial cash invested.
-8.53%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$5,508
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,508 income − $6,912 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,508
Total Expenses
$6,912
Mortgage P&I
85%
$4,664
Property Taxes
8%
$431
Home Insurance
6%
$348
HOA
1%
$38
Property Management
10%
$551
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0