Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.71% first-year return on $198k initial cash invested.
-10.71%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$4,749
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $6,520 expenses = $1,771 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,749
Total Expenses
$6,520
Mortgage P&I
100%
$4,768
Property Taxes
4%
$187
Home Insurance
7%
$331
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0