Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.01% first-year return on $209k initial cash invested.
-13.01%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$4,405
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,405 income − $6,676 expenses = $2,271 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$200k
Closing costs
1%
$9,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,405
Total Expenses
$6,676
Mortgage P&I
115%
$5,049
Property Taxes
3%
$134
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0