Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $199k initial cash invested.
-13.11%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$4,734
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $6,913 expenses = $2,179 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
$4,734
Total Expenses
$6,913
Mortgage P&I
100%
$4,755
Property Taxes
2%
$93
Home Insurance
7%
$332
HOA
11%
$502
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0