Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $198k initial cash invested.
-21.93%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,973
Rent
-$3,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,973 income − $7,583 expenses = $3,610 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,973
Total Expenses
$7,583
Mortgage P&I
119%
$4,730
Property Taxes
37%
$1,488
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0