Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.15% first-year return on $207k initial cash invested.
-12.15%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$5,616
Rent
-$2,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $7,708 expenses = $2,092 out of pocket
Investment Breakdown
|
Purchase Price
$984k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,616
Total Expenses
$7,708
Mortgage P&I
89%
$4,981
Property Taxes
16%
$871
Home Insurance
6%
$348
HOA
1%
$47
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0