Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.13% first-year return on $196k initial cash invested.
-22.13%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,889
Rent
-$3,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $6,500 expenses = $3,611 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,889
Total Expenses
$6,500
Mortgage P&I
163%
$4,695
Property Taxes
25%
$714
Home Insurance
12%
$341
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0