Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.81% first-year return on $209k initial cash invested.
-21.81%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,913
Rent
-$3,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $6,711 expenses = $3,798 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,913
Total Expenses
$6,711
Mortgage P&I
174%
$5,070
Property Taxes
18%
$535
Home Insurance
12%
$348
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0