Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $208k initial cash invested.
-15.21%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$5,724
Rent
-$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,724 income − $8,358 expenses = $2,634 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,724
Total Expenses
$8,358
Mortgage P&I
86%
$4,902
Property Taxes
28%
$1,619
Home Insurance
6%
$350
HOA
0%
$0
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0