Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.43% first-year return on $208k initial cash invested.
-22.43%
Cash On Cash
2.17%
Cap Rate
0.33
DSCR
$3,795
Rent
-$3,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $7,674 expenses = $3,879 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,795
Total Expenses
$7,674
Mortgage P&I
144%
$5,477
Property Taxes
23%
$866
Home Insurance
9%
$343
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0