Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $207k initial cash invested.
-21.15%
Cash On Cash
2.16%
Cap Rate
0.34
DSCR
$3,880
Rent
-$3,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $7,529 expenses = $3,649 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,880
Total Expenses
$7,529
Mortgage P&I
135%
$5,228
Property Taxes
24%
$942
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0