Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.77% first-year return on $209k initial cash invested.
-23.77%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,748
Rent
-$4,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $6,887 expenses = $4,139 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,748
Total Expenses
$6,887
Mortgage P&I
178%
$4,888
Property Taxes
34%
$937
Home Insurance
13%
$348
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0