Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.02% first-year return on $199k initial cash invested.
-25.02%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,050
Rent
-$4,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $6,206 expenses = $4,156 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$6,206
Mortgage P&I
235%
$4,820
Property Taxes
25%
$522
Home Insurance
16%
$332
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0