Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $195k initial cash invested.
-12.66%
Cash On Cash
3.4%
Cap Rate
0.59
DSCR
$4,754
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,754 income − $6,815 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,754
Total Expenses
$6,815
Mortgage P&I
94%
$4,460
Property Taxes
17%
$793
Home Insurance
7%
$326
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0