Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $198k initial cash invested.
-12.03%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$5,381
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,381 income − $7,370 expenses = $1,989 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,381
Total Expenses
$7,370
Mortgage P&I
88%
$4,747
Property Taxes
17%
$926
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0