Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.26% first-year return on $209k initial cash invested.
-21.26%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,839
Rent
-$3,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,839 income − $7,534 expenses = $3,695 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,839
Total Expenses
$7,534
Mortgage P&I
130%
$4,974
Property Taxes
21%
$812
Home Insurance
9%
$350
HOA
10%
$400
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0