Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.43% first-year return on $196k initial cash invested.
-20.43%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$4,728
Rent
-$3,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,728 income − $8,071 expenses = $3,343 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,728
Total Expenses
$8,071
Mortgage P&I
108%
$5,097
Property Taxes
26%
$1,235
Home Insurance
7%
$327
HOA
4%
$183
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0