Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.76% first-year return on $199k initial cash invested.
-14.76%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$4,688
Rent
-$2,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,688 income − $7,132 expenses = $2,444 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,688
Total Expenses
$7,132
Mortgage P&I
101%
$4,738
Property Taxes
18%
$838
Home Insurance
7%
$338
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0