Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.55% first-year return on $196k initial cash invested.
-13.55%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$4,254
Rent
-$2,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $6,465 expenses = $2,211 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$186k
Closing costs
1%
$9,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,254
Total Expenses
$6,465
Mortgage P&I
109%
$4,636
Property Taxes
9%
$396
Home Insurance
8%
$327
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0