Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.15% first-year return on $198k initial cash invested.
-15.15%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$4,415
Rent
-$2,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,415 income − $6,920 expenses = $2,505 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,415
Total Expenses
$6,920
Mortgage P&I
106%
$4,679
Property Taxes
13%
$561
Home Insurance
8%
$332
HOA
5%
$199
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0