Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.12% first-year return on $195k initial cash invested.
-20.12%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,913
Rent
-$3,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,913 income − $7,177 expenses = $3,264 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$185k
Closing costs
1%
$9,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,913
Total Expenses
$7,177
Mortgage P&I
120%
$4,700
Property Taxes
29%
$1,135
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0