Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.22% first-year return on $207k initial cash invested.
-5.22%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$6,298
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,298 income − $7,197 expenses = $899 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
$6,298
Total Expenses
$7,197
Mortgage P&I
78%
$4,927
Property Taxes
5%
$287
Home Insurance
5%
$345
HOA
0%
$0
Property Management
10%
$630
CapEx
5%
$315
Vacancy
6%
$378
Maintenance
5%
$315
Other
0%
$0