Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $198k initial cash invested.
-18.51%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$4,334
Rent
-$3,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $7,387 expenses = $3,053 out of pocket
Investment Breakdown
|
Purchase Price
$942k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,334
Total Expenses
$7,387
Mortgage P&I
109%
$4,734
Property Taxes
27%
$1,155
Home Insurance
8%
$332
HOA
1%
$39
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0