Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.31% first-year return on $199k initial cash invested.
-23.31%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,192
Rent
-$3,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $6,049 expenses = $3,857 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,192
Total Expenses
$6,049
Mortgage P&I
222%
$4,859
Property Taxes
12%
$271
Home Insurance
16%
$348
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0