Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.23% first-year return on $199k initial cash invested.
-22.23%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$3,584
Rent
-$3,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $7,280 expenses = $3,696 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,584
Total Expenses
$7,280
Mortgage P&I
142%
$5,101
Property Taxes
17%
$593
Home Insurance
9%
$332
HOA
9%
$323
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0