Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.9% first-year return on $199k initial cash invested.
-20.9%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$2,406
Rent
-$3,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $5,877 expenses = $3,471 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,406
Total Expenses
$5,877
Mortgage P&I
195%
$4,698
Property Taxes
9%
$222
Home Insurance
14%
$332
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0