Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.9% first-year return on $199k initial cash invested.
-16.9%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,902
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $6,700 expenses = $2,798 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,902
Total Expenses
$6,700
Mortgage P&I
121%
$4,714
Property Taxes
17%
$657
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0