Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.53% first-year return on $199k initial cash invested.
-20.53%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$3,690
Rent
-$3,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $7,096 expenses = $3,406 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,690
Total Expenses
$7,096
Mortgage P&I
132%
$4,874
Property Taxes
25%
$932
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0