Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.17% first-year return on $199k initial cash invested.
-21.17%
Cash On Cash
2.07%
Cap Rate
0.33
DSCR
$4,314
Rent
-$3,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,314 income − $7,830 expenses = $3,516 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,314
Total Expenses
$7,830
Mortgage P&I
115%
$4,940
Property Taxes
32%
$1,378
Home Insurance
8%
$332
HOA
1%
$58
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0