Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12% first-year return on $199k initial cash invested.
-12%
Cash On Cash
4.14%
Cap Rate
0.66
DSCR
$5,747
Rent
-$1,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,747 income − $7,738 expenses = $1,991 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,747
Total Expenses
$7,738
Mortgage P&I
87%
$4,978
Property Taxes
16%
$934
Home Insurance
6%
$332
HOA
0%
$0
Property Management
10%
$575
CapEx
5%
$287
Vacancy
6%
$345
Maintenance
5%
$287
Other
0%
$0