Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.02% first-year return on $198k initial cash invested.
-23.02%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,218
Rent
-$3,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $6,006 expenses = $3,788 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,218
Total Expenses
$6,006
Mortgage P&I
205%
$4,555
Property Taxes
24%
$530
Home Insurance
14%
$313
HOA
1%
$31
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0