Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.36% first-year return on $197k initial cash invested.
-19.36%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$3,017
Rent
-$3,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $6,196 expenses = $3,179 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,017
Total Expenses
$6,196
Mortgage P&I
152%
$4,572
Property Taxes
17%
$526
Home Insurance
10%
$313
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0