Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $206k initial cash invested.
-15.09%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$4,909
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,909 income − $7,495 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,909
Total Expenses
$7,495
Mortgage P&I
100%
$4,895
Property Taxes
20%
$974
Home Insurance
7%
$350
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$295
Maintenance
5%
$245
Other
0%
$0