Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.66% first-year return on $197k initial cash invested.
-17.66%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$3,686
Rent
-$2,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $6,590 expenses = $2,904 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,686
Total Expenses
$6,590
Mortgage P&I
127%
$4,666
Property Taxes
17%
$630
Home Insurance
9%
$336
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0