Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $199k initial cash invested.
-20.87%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$3,445
Rent
-$3,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,445 income − $6,905 expenses = $3,460 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,445
Total Expenses
$6,905
Mortgage P&I
139%
$4,795
Property Taxes
25%
$877
Home Insurance
10%
$338
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0