Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.71% first-year return on $197k initial cash invested.
-25.71%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,599
Rent
-$4,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $6,822 expenses = $4,223 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,599
Total Expenses
$6,822
Mortgage P&I
181%
$4,703
Property Taxes
42%
$1,100
Home Insurance
13%
$343
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0