Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.24% first-year return on $198k initial cash invested.
-16.24%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$4,028
Rent
-$2,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $6,703 expenses = $2,675 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,028
Total Expenses
$6,703
Mortgage P&I
120%
$4,828
Property Taxes
6%
$247
Home Insurance
9%
$350
HOA
6%
$231
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0