Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $207k initial cash invested.
-18.77%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$5,354
Rent
-$3,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,354 income − $8,587 expenses = $3,233 out of pocket
Investment Breakdown
|
Purchase Price
$984k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,354
Total Expenses
$8,587
Mortgage P&I
97%
$5,176
Property Taxes
20%
$1,067
Home Insurance
10%
$525
HOA
8%
$427
Property Management
10%
$535
CapEx
5%
$268
Vacancy
6%
$321
Maintenance
5%
$268
Other
0%
$0