Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.07% first-year return on $198k initial cash invested.
-21.07%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$3,609
Rent
-$3,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $7,080 expenses = $3,471 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,609
Total Expenses
$7,080
Mortgage P&I
133%
$4,791
Property Taxes
24%
$871
Home Insurance
9%
$330
HOA
4%
$150
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0