Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.57% first-year return on $199k initial cash invested.
-11.57%
Cash On Cash
4.62%
Cap Rate
0.7
DSCR
$7,028
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,028 income − $8,945 expenses = $1,917 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,028
Total Expenses
$8,945
Mortgage P&I
74%
$5,208
Property Taxes
17%
$1,170
Home Insurance
6%
$420
HOA
5%
$320
Property Management
10%
$703
CapEx
5%
$351
Vacancy
6%
$422
Maintenance
5%
$351
Other
0%
$0