Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.55% first-year return on $206k initial cash invested.
-25.55%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,974
Rent
-$4,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $7,352 expenses = $4,378 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,974
Total Expenses
$7,352
Mortgage P&I
164%
$4,880
Property Taxes
46%
$1,356
Home Insurance
12%
$343
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0