Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $196k initial cash invested.
-17.62%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$4,263
Rent
-$2,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $7,148 expenses = $2,885 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,263
Total Expenses
$7,148
Mortgage P&I
112%
$4,787
Property Taxes
22%
$924
Home Insurance
8%
$329
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0