Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.86% first-year return on $199k initial cash invested.
-5.86%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$6,972
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,972 income − $7,941 expenses = $969 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,972
Total Expenses
$7,941
Mortgage P&I
69%
$4,788
Property Taxes
13%
$938
Home Insurance
6%
$402
HOA
0%
$0
Property Management
10%
$697
CapEx
5%
$349
Vacancy
6%
$418
Maintenance
5%
$349
Other
0%
$0