Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.09% first-year return on $199k initial cash invested.
-19.09%
Cash On Cash
2.55%
Cap Rate
0.4
DSCR
$3,581
Rent
-$3,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,581 income − $6,742 expenses = $3,161 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,581
Total Expenses
$6,742
Mortgage P&I
139%
$4,990
Property Taxes
9%
$313
Home Insurance
14%
$508
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0