Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.31% first-year return on $196k initial cash invested.
-21.31%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$2,513
Rent
-$3,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $5,985 expenses = $3,472 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,513
Total Expenses
$5,985
Mortgage P&I
188%
$4,721
Property Taxes
10%
$252
Home Insurance
14%
$341
HOA
1%
$17
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0