Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $199k initial cash invested.
-16.88%
Cash On Cash
2.94%
Cap Rate
0.47
DSCR
$4,552
Rent
-$2,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $7,347 expenses = $2,795 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,552
Total Expenses
$7,347
Mortgage P&I
107%
$4,882
Property Taxes
21%
$949
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0