Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.23% first-year return on $195k initial cash invested.
-11.23%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$4,438
Rent
-$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $6,266 expenses = $1,828 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$186k
Closing costs
1%
$9,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,438
Total Expenses
$6,266
Mortgage P&I
106%
$4,715
Property Taxes
1%
$51
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0