Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.14% first-year return on $199k initial cash invested.
-23.14%
Cash On Cash
2.2%
Cap Rate
0.32
DSCR
$4,066
Rent
-$3,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $7,908 expenses = $3,842 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,066
Total Expenses
$7,908
Mortgage P&I
132%
$5,378
Property Taxes
21%
$837
Home Insurance
8%
$329
HOA
8%
$307
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0