Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.01% first-year return on $199k initial cash invested.
-25.01%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$2,123
Rent
-$4,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $6,260 expenses = $4,137 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,123
Total Expenses
$6,260
Mortgage P&I
225%
$4,770
Property Taxes
29%
$610
Home Insurance
16%
$329
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0