Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $199k initial cash invested.
-18.41%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$3,072
Rent
-$3,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $6,132 expenses = $3,060 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,072
Total Expenses
$6,132
Mortgage P&I
154%
$4,745
Property Taxes
8%
$245
Home Insurance
11%
$343
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0