Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $195k initial cash invested.
-16.16%
Cash On Cash
3.16%
Cap Rate
0.5
DSCR
$3,962
Rent
-$2,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $6,592 expenses = $2,630 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,962
Total Expenses
$6,592
Mortgage P&I
123%
$4,879
Property Taxes
9%
$341
Home Insurance
8%
$332
HOA
0%
$10
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0