Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.83% first-year return on $198k initial cash invested.
-25.83%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,572
Rent
-$4,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $6,844 expenses = $4,272 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,572
Total Expenses
$6,844
Mortgage P&I
179%
$4,612
Property Taxes
48%
$1,232
Home Insurance
13%
$331
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0