Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.81% first-year return on $195k initial cash invested.
-17.81%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$4,603
Rent
-$2,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,603 income − $7,503 expenses = $2,900 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,603
Total Expenses
$7,503
Mortgage P&I
101%
$4,667
Property Taxes
28%
$1,308
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0