Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.86% first-year return on $199k initial cash invested.
-17.86%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$4,063
Rent
-$2,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,063 income − $7,021 expenses = $2,958 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,063
Total Expenses
$7,021
Mortgage P&I
116%
$4,701
Property Taxes
23%
$928
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0