Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.86% first-year return on $206k initial cash invested.
-23.86%
Cash On Cash
0.97%
Cap Rate
0.17
DSCR
$2,586
Rent
-$4,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $6,678 expenses = $4,092 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,586
Total Expenses
$6,678
Mortgage P&I
184%
$4,752
Property Taxes
27%
$686
Home Insurance
13%
$343
HOA
9%
$225
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0