Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.98% first-year return on $198k initial cash invested.
-23.98%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,628
Rent
-$3,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $6,586 expenses = $3,958 out of pocket
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,433
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,628
Total Expenses
$6,586
Mortgage P&I
178%
$4,684
Property Taxes
32%
$834
Home Insurance
15%
$385
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0