Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.98% first-year return on $206k initial cash invested.
-28.98%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$2,647
Rent
-$4,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $7,616 expenses = $4,969 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,647
Total Expenses
$7,616
Mortgage P&I
193%
$5,116
Property Taxes
51%
$1,340
Home Insurance
18%
$472
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0