Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.72% first-year return on $207k initial cash invested.
-16.72%
Cash On Cash
3.38%
Cap Rate
0.51
DSCR
$4,164
Rent
-$2,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $7,054 expenses = $2,890 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$198k
Closing costs
1%
$9,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,164
Total Expenses
$7,054
Mortgage P&I
131%
$5,468
Property Taxes
4%
$161
Home Insurance
8%
$343
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0