Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.78% first-year return on $207k initial cash invested.
-18.78%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$4,210
Rent
-$3,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,210 income − $7,448 expenses = $3,238 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
$4,210
Total Expenses
$7,448
Mortgage P&I
120%
$5,040
Property Taxes
23%
$969
Home Insurance
8%
$345
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0