Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $198k initial cash invested.
-18.69%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$3,736
Rent
-$3,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $6,826 expenses = $3,090 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,736
Total Expenses
$6,826
Mortgage P&I
124%
$4,651
Property Taxes
22%
$829
Home Insurance
9%
$334
HOA
1%
$40
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0