Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.4% first-year return on $198k initial cash invested.
-20.4%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$3,197
Rent
-$3,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $6,570 expenses = $3,373 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,197
Total Expenses
$6,570
Mortgage P&I
151%
$4,841
Property Taxes
16%
$507
Home Insurance
10%
$331
HOA
2%
$59
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0