Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.12% first-year return on $199k initial cash invested.
-18.12%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$3,962
Rent
-$2,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $6,960 expenses = $2,998 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,962
Total Expenses
$6,960
Mortgage P&I
116%
$4,601
Property Taxes
25%
$997
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0