Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.32% first-year return on $198k initial cash invested.
-26.32%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$1,718
Rent
-$4,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $6,071 expenses = $4,353 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,718
Total Expenses
$6,071
Mortgage P&I
299%
$5,144
Property Taxes
9%
$149
Home Insurance
19%
$331
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0