Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.69% first-year return on $199k initial cash invested.
-23.69%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,954
Rent
-$3,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $6,886 expenses = $3,932 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,954
Total Expenses
$6,886
Mortgage P&I
159%
$4,710
Property Taxes
36%
$1,058
Home Insurance
12%
$350
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0