Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.26% first-year return on $206k initial cash invested.
-18.26%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$3,942
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $7,083 expenses = $3,141 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$197k
Closing costs
1%
$9,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,942
Total Expenses
$7,083
Mortgage P&I
125%
$4,932
Property Taxes
20%
$777
Home Insurance
9%
$349
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0