Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.36% first-year return on $199k initial cash invested.
-19.36%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,715
Rent
-$3,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $5,923 expenses = $3,208 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,715
Total Expenses
$5,923
Mortgage P&I
174%
$4,727
Property Taxes
5%
$141
Home Insurance
13%
$348
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0