Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $199k initial cash invested.
-11.26%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$5,494
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,494 income − $7,359 expenses = $1,865 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,494
Total Expenses
$7,359
Mortgage P&I
86%
$4,727
Property Taxes
16%
$858
Home Insurance
6%
$345
HOA
0%
$0
Property Management
10%
$549
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0