Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.1% first-year return on $198k initial cash invested.
-23.1%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,658
Rent
-$3,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,658 income − $9,473 expenses = $3,815 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,658
Total Expenses
$9,473
Mortgage P&I
83%
$4,716
Property Taxes
20%
$1,117
Home Insurance
6%
$343
HOA
32%
$1,826
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0