Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16% first-year return on $206k initial cash invested.
-16%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$4,699
Rent
-$2,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,699 income − $7,445 expenses = $2,746 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,699
Total Expenses
$7,445
Mortgage P&I
104%
$4,885
Property Taxes
18%
$860
Home Insurance
10%
$452
HOA
1%
$26
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0