Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.89% first-year return on $207k initial cash invested.
-16.89%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$3,592
Rent
-$2,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $6,503 expenses = $2,911 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,592
Total Expenses
$6,503
Mortgage P&I
135%
$4,846
Property Taxes
11%
$377
Home Insurance
10%
$345
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0