Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $207k initial cash invested.
-15.58%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$4,447
Rent
-$2,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,447 income − $7,138 expenses = $2,691 out of pocket
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,447
Total Expenses
$7,138
Mortgage P&I
110%
$4,905
Property Taxes
13%
$573
Home Insurance
8%
$359
HOA
3%
$145
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0