Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.06% first-year return on $199k initial cash invested.
-24.06%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$3,255
Rent
-$3,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $7,250 expenses = $3,995 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,255
Total Expenses
$7,250
Mortgage P&I
150%
$4,876
Property Taxes
37%
$1,195
Home Insurance
10%
$332
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0