Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.54% first-year return on $199k initial cash invested.
-24.54%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,282
Rent
-$4,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $7,344 expenses = $4,062 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,282
Total Expenses
$7,344
Mortgage P&I
146%
$4,786
Property Taxes
41%
$1,357
Home Insurance
11%
$348
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0