Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $209k initial cash invested.
-19.22%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$3,597
Rent
-$3,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $6,943 expenses = $3,346 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,597
Total Expenses
$6,943
Mortgage P&I
138%
$4,965
Property Taxes
19%
$680
Home Insurance
10%
$348
HOA
0%
$14
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0