Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.53% first-year return on $199k initial cash invested.
-26.53%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$2,136
Rent
-$4,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $6,546 expenses = $4,410 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%
$9,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,136
Total Expenses
$6,546
Mortgage P&I
222%
$4,733
Property Taxes
43%
$925
Home Insurance
16%
$332
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0