Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.12% first-year return on $209k initial cash invested.
-20.12%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$3,453
Rent
-$3,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $6,958 expenses = $3,505 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,453
Total Expenses
$6,958
Mortgage P&I
145%
$5,006
Property Taxes
20%
$695
Home Insurance
10%
$359
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0