Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.21% first-year return on $199k initial cash invested.
-18.21%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$4,261
Rent
-$3,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,261 income − $7,274 expenses = $3,013 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,261
Total Expenses
$7,274
Mortgage P&I
115%
$4,887
Property Taxes
22%
$943
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0