Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $199k initial cash invested.
-19.37%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,811
Rent
-$3,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,811 income − $7,031 expenses = $3,220 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,811
Total Expenses
$7,031
Mortgage P&I
124%
$4,741
Property Taxes
25%
$966
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0