Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $208k initial cash invested.
-18.41%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$4,067
Rent
-$3,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,067 income − $7,255 expenses = $3,188 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,067
Total Expenses
$7,255
Mortgage P&I
122%
$4,978
Property Taxes
21%
$874
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0