Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $199k initial cash invested.
-11.74%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$5,294
Rent
-$1,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,294 income − $7,241 expenses = $1,947 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,294
Total Expenses
$7,241
Mortgage P&I
86%
$4,577
Property Taxes
18%
$946
Home Insurance
6%
$341
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0