Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.24% first-year return on $198k initial cash invested.
-8.24%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$6,342
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,342 income − $7,705 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,342
Total Expenses
$7,705
Mortgage P&I
74%
$4,679
Property Taxes
13%
$827
Home Insurance
5%
$348
HOA
3%
$202
Property Management
10%
$634
CapEx
5%
$317
Vacancy
6%
$381
Maintenance
5%
$317
Other
0%
$0