Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23% first-year return on $199k initial cash invested.
-23%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,612
Rent
-$3,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $6,432 expenses = $3,820 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
$2,612
Total Expenses
$6,432
Mortgage P&I
184%
$4,805
Property Taxes
24%
$615
Home Insurance
13%
$332
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0