Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24% first-year return on $199k initial cash invested.
-24%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$3,978
Rent
-$3,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $7,955 expenses = $3,977 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,978
Total Expenses
$7,955
Mortgage P&I
118%
$4,705
Property Taxes
34%
$1,372
Home Insurance
12%
$472
HOA
9%
$371
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0