Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.52% first-year return on $209k initial cash invested.
-12.52%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$4,511
Rent
-$2,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,511 income − $6,694 expenses = $2,183 out of pocket
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,511
Total Expenses
$6,694
Mortgage P&I
111%
$5,025
Property Taxes
3%
$146
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0