Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.38% first-year return on $199k initial cash invested.
-19.38%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$4,005
Rent
-$3,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $7,224 expenses = $3,219 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
$4,005
Total Expenses
$7,224
Mortgage P&I
123%
$4,919
Property Taxes
23%
$933
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0