Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.44% first-year return on $199k initial cash invested.
-21.44%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$3,057
Rent
-$3,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $6,618 expenses = $3,561 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,057
Total Expenses
$6,618
Mortgage P&I
157%
$4,792
Property Taxes
23%
$690
Home Insurance
11%
$341
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0