Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $199k initial cash invested.
-20.38%
Cash On Cash
2.45%
Cap Rate
0.38
DSCR
$4,105
Rent
-$3,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,105 income − $7,486 expenses = $3,381 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,105
Total Expenses
$7,486
Mortgage P&I
125%
$5,115
Property Taxes
23%
$960
Home Insurance
8%
$345
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0