Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $198k initial cash invested.
-15.06%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$4,115
Rent
-$2,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,115 income − $6,603 expenses = $2,488 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,115
Total Expenses
$6,603
Mortgage P&I
116%
$4,764
Property Taxes
11%
$436
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0