Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.09% first-year return on $208k initial cash invested.
-29.09%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$2,838
Rent
-$5,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $7,868 expenses = $5,030 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,838
Total Expenses
$7,868
Mortgage P&I
181%
$5,135
Property Taxes
52%
$1,470
Home Insurance
19%
$525
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0