Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.06% first-year return on $199k initial cash invested.
-17.06%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$4,253
Rent
-$2,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,253 income − $7,082 expenses = $2,829 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,253
Total Expenses
$7,082
Mortgage P&I
110%
$4,692
Property Taxes
23%
$978
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0