Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.98% first-year return on $195k initial cash invested.
-17.98%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$3,941
Rent
-$2,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,941 income − $6,856 expenses = $2,915 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$185k
Closing costs
1%
$9,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,941
Total Expenses
$6,856
Mortgage P&I
116%
$4,576
Property Taxes
23%
$924
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0