Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.79% first-year return on $198k initial cash invested.
-13.79%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$4,472
Rent
-$2,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,472 income − $6,748 expenses = $2,276 out of pocket
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,472
Total Expenses
$6,748
Mortgage P&I
104%
$4,644
Property Taxes
9%
$397
Home Insurance
10%
$453
HOA
2%
$91
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0