Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.94% first-year return on $199k initial cash invested.
-19.94%
Cash On Cash
2.39%
Cap Rate
0.38
DSCR
$4,224
Rent
-$3,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $7,531 expenses = $3,307 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,224
Total Expenses
$7,531
Mortgage P&I
118%
$4,980
Property Taxes
26%
$1,113
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0