Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $199k initial cash invested.
-13.99%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$4,099
Rent
-$2,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,099 income − $6,421 expenses = $2,322 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,099
Total Expenses
$6,421
Mortgage P&I
115%
$4,696
Property Taxes
8%
$320
Home Insurance
8%
$339
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0