Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.21% first-year return on $199k initial cash invested.
-26.21%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$1,477
Rent
-$4,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $5,825 expenses = $4,348 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,477
Total Expenses
$5,825
Mortgage P&I
323%
$4,772
Property Taxes
22%
$322
Home Insurance
23%
$346
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0