Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.51% first-year return on $206k initial cash invested.
-21.51%
Cash On Cash
2.54%
Cap Rate
0.37
DSCR
$4,152
Rent
-$3,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,152 income − $7,837 expenses = $3,685 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,152
Total Expenses
$7,837
Mortgage P&I
134%
$5,549
Property Taxes
21%
$865
Home Insurance
8%
$343
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0