Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.18% first-year return on $209k initial cash invested.
-17.18%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$5,756
Rent
-$2,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,756 income − $8,748 expenses = $2,992 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,756
Total Expenses
$8,748
Mortgage P&I
87%
$4,989
Property Taxes
33%
$1,914
Home Insurance
6%
$348
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0