Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.67% first-year return on $198k initial cash invested.
-18.67%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$3,502
Rent
-$3,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,502 income − $6,576 expenses = $3,074 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,502
Total Expenses
$6,576
Mortgage P&I
133%
$4,653
Property Taxes
19%
$681
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0