Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.79% first-year return on $198k initial cash invested.
-19.79%
Cash On Cash
2.68%
Cap Rate
0.41
DSCR
$4,105
Rent
-$3,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,105 income − $7,368 expenses = $3,263 out of pocket
Investment Breakdown
|
Purchase Price
$942k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,105
Total Expenses
$7,368
Mortgage P&I
126%
$5,163
Property Taxes
19%
$798
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0