Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.7% first-year return on $208k initial cash invested.
-24.7%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,709
Rent
-$4,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $6,984 expenses = $4,275 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,709
Total Expenses
$6,984
Mortgage P&I
183%
$4,962
Property Taxes
36%
$972
Home Insurance
13%
$346
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$163
Maintenance
5%
$135
Other
0%
$0