Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.55% first-year return on $199k initial cash invested.
-19.55%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$4,220
Rent
-$3,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $7,468 expenses = $3,248 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,220
Total Expenses
$7,468
Mortgage P&I
113%
$4,748
Property Taxes
27%
$1,130
Home Insurance
8%
$345
HOA
4%
$148
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0