Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $195k initial cash invested.
-20.67%
Cash On Cash
2.69%
Cap Rate
0.4
DSCR
$3,609
Rent
-$3,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $6,961 expenses = $3,352 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$185k
Closing costs
1%
$9,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,609
Total Expenses
$6,961
Mortgage P&I
146%
$5,253
Property Taxes
15%
$553
Home Insurance
6%
$217
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0