Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $209k initial cash invested.
-18.01%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$4,251
Rent
-$3,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $7,395 expenses = $3,144 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,251
Total Expenses
$7,395
Mortgage P&I
119%
$5,057
Property Taxes
21%
$882
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0