Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.12% first-year return on $199k initial cash invested.
-23.12%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$2,135
Rent
-$3,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $5,974 expenses = $3,839 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$5,974
Mortgage P&I
233%
$4,974
Property Taxes
5%
$112
Home Insurance
16%
$332
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0