Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.37% first-year return on $199k initial cash invested.
-18.37%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$4,236
Rent
-$3,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $7,289 expenses = $3,053 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,236
Total Expenses
$7,289
Mortgage P&I
116%
$4,922
Property Taxes
22%
$933
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0