Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.17% first-year return on $206k initial cash invested.
-14.17%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$4,222
Rent
-$2,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $6,659 expenses = $2,437 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$197k
Closing costs
1%
$9,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,222
Total Expenses
$6,659
Mortgage P&I
118%
$4,971
Property Taxes
6%
$243
Home Insurance
8%
$348
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0