Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.3% first-year return on $198k initial cash invested.
-10.3%
Cash On Cash
4.69%
Cap Rate
0.72
DSCR
$5,887
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,887 income − $7,587 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,887
Total Expenses
$7,587
Mortgage P&I
86%
$5,087
Property Taxes
10%
$579
Home Insurance
6%
$345
HOA
1%
$46
Property Management
10%
$589
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0