Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.94% first-year return on $199k initial cash invested.
-24.94%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,677
Rent
-$4,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $6,807 expenses = $4,130 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%
$9,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$6,807
Mortgage P&I
182%
$4,859
Property Taxes
34%
$910
Home Insurance
13%
$341
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0