Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.89% first-year return on $207k initial cash invested.
-25.89%
Cash On Cash
1.57%
Cap Rate
0.23
DSCR
$3,298
Rent
-$4,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $7,757 expenses = $4,459 out of pocket
Investment Breakdown
|
Purchase Price
$984k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,298
Total Expenses
$7,757
Mortgage P&I
169%
$5,579
Property Taxes
30%
$974
Home Insurance
10%
$346
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0