Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.21% first-year return on $208k initial cash invested.
-17.21%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$3,719
Rent
-$2,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $6,697 expenses = $2,978 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,719
Total Expenses
$6,697
Mortgage P&I
134%
$4,995
Property Taxes
10%
$389
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0