Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.54% first-year return on $208k initial cash invested.
-18.54%
Cash On Cash
2.67%
Cap Rate
0.42
DSCR
$4,456
Rent
-$3,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $7,664 expenses = $3,208 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,456
Total Expenses
$7,664
Mortgage P&I
116%
$5,187
Property Taxes
22%
$972
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0