Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.18% first-year return on $197k initial cash invested.
-22.18%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$3,133
Rent
-$3,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,133 income − $6,772 expenses = $3,639 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,133
Total Expenses
$6,772
Mortgage P&I
148%
$4,636
Property Taxes
32%
$1,008
Home Insurance
10%
$313
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0