Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.14% first-year return on $208k initial cash invested.
-9.14%
Cash On Cash
4.6%
Cap Rate
0.74
DSCR
$5,495
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,495 income − $7,083 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,924
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,495
Total Expenses
$7,083
Mortgage P&I
93%
$5,114
Property Taxes
2%
$129
Home Insurance
7%
$410
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0