Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.94% first-year return on $207k initial cash invested.
-22.94%
Cash On Cash
1.95%
Cap Rate
0.3
DSCR
$3,914
Rent
-$3,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $7,861 expenses = $3,947 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,914
Total Expenses
$7,861
Mortgage P&I
137%
$5,349
Property Taxes
25%
$983
Home Insurance
9%
$350
HOA
4%
$161
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0