Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.1% first-year return on $206k initial cash invested.
-22.1%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$3,623
Rent
-$3,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,623 income − $7,419 expenses = $3,796 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,623
Total Expenses
$7,419
Mortgage P&I
142%
$5,156
Property Taxes
27%
$973
Home Insurance
10%
$349
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0