Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $199k initial cash invested.
-14.93%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$4,658
Rent
-$2,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $7,131 expenses = $2,473 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,658
Total Expenses
$7,131
Mortgage P&I
101%
$4,682
Property Taxes
10%
$443
Home Insurance
7%
$332
HOA
10%
$463
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0