Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $197k initial cash invested.
-12.13%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$5,186
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,186 income − $7,173 expenses = $1,987 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$187k
Closing costs
1%
$9,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,186
Total Expenses
$7,173
Mortgage P&I
91%
$4,703
Property Taxes
15%
$761
Home Insurance
7%
$348
HOA
0%
$13
Property Management
10%
$519
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0