Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.96% first-year return on $198k initial cash invested.
-20.96%
Cash On Cash
2.67%
Cap Rate
0.39
DSCR
$4,238
Rent
-$3,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,238 income − $7,687 expenses = $3,449 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,238
Total Expenses
$7,687
Mortgage P&I
126%
$5,331
Property Taxes
22%
$923
Home Insurance
8%
$331
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0