Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.88% first-year return on $208k initial cash invested.
-21.88%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$3,537
Rent
-$3,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $7,321 expenses = $3,784 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,537
Total Expenses
$7,321
Mortgage P&I
149%
$5,280
Property Taxes
20%
$724
Home Insurance
10%
$359
HOA
1%
$38
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0