Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.48% first-year return on $209k initial cash invested.
-20.48%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,340
Rent
-$3,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $6,906 expenses = $3,566 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,340
Total Expenses
$6,906
Mortgage P&I
149%
$4,989
Property Taxes
21%
$701
Home Insurance
10%
$348
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0