Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.01% first-year return on $196k initial cash invested.
-23.01%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$2,297
Rent
-$3,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $6,057 expenses = $3,760 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,297
Total Expenses
$6,057
Mortgage P&I
207%
$4,751
Property Taxes
16%
$367
Home Insurance
15%
$341
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0