Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.91% first-year return on $207k initial cash invested.
-23.91%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,694
Rent
-$4,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $5,815 expenses = $4,121 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,694
Total Expenses
$5,815
Mortgage P&I
290%
$4,918
Property Taxes
7%
$111
Home Insurance
20%
$345
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0