Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.54% first-year return on $199k initial cash invested.
-28.54%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$2,995
Rent
-$4,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,995 income − $7,740 expenses = $4,745 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,995
Total Expenses
$7,740
Mortgage P&I
173%
$5,195
Property Taxes
48%
$1,433
Home Insurance
11%
$332
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0