Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.91% first-year return on $198k initial cash invested.
-17.91%
Cash On Cash
2.84%
Cap Rate
0.45
DSCR
$4,392
Rent
-$2,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $7,354 expenses = $2,962 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,392
Total Expenses
$7,354
Mortgage P&I
113%
$4,978
Property Taxes
21%
$907
Home Insurance
7%
$326
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0