Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.29% first-year return on $207k initial cash invested.
-13.29%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$4,286
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $6,584 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$198k
Closing costs
1%
$9,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,286
Total Expenses
$6,584
Mortgage P&I
115%
$4,911
Property Taxes
5%
$213
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0