Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $207k initial cash invested.
-13.11%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$4,672
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $6,931 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,672
Total Expenses
$6,931
Mortgage P&I
107%
$5,015
Property Taxes
5%
$231
Home Insurance
7%
$345
HOA
3%
$125
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0