Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.71% first-year return on $199k initial cash invested.
-17.71%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$3,733
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,733 income − $6,667 expenses = $2,934 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,733
Total Expenses
$6,667
Mortgage P&I
128%
$4,762
Property Taxes
16%
$591
Home Insurance
9%
$343
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0