Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.98% first-year return on $195k initial cash invested.
-11.98%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$5,462
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,462 income − $7,411 expenses = $1,949 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,462
Total Expenses
$7,411
Mortgage P&I
86%
$4,686
Property Taxes
18%
$973
Home Insurance
6%
$332
HOA
0%
$0
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0