Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.69% first-year return on $197k initial cash invested.
-22.69%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$2,414
Rent
-$3,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $6,141 expenses = $3,727 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,414
Total Expenses
$6,141
Mortgage P&I
200%
$4,819
Property Taxes
11%
$256
Home Insurance
18%
$438
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0