Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.14% first-year return on $206k initial cash invested.
-20.14%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$4,076
Rent
-$3,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $7,537 expenses = $3,461 out of pocket
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,076
Total Expenses
$7,537
Mortgage P&I
122%
$4,972
Property Taxes
27%
$1,102
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0