Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.54% first-year return on $199k initial cash invested.
-9.54%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$4,957
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,957 income − $6,542 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,957
Total Expenses
$6,542
Mortgage P&I
97%
$4,788
Property Taxes
3%
$133
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0