Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.26% first-year return on $199k initial cash invested.
-24.26%
Cash On Cash
1.41%
Cap Rate
0.22
DSCR
$3,165
Rent
-$4,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $7,183 expenses = $4,018 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,165
Total Expenses
$7,183
Mortgage P&I
157%
$4,973
Property Taxes
29%
$933
Home Insurance
11%
$338
HOA
4%
$117
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0