Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $207k initial cash invested.
-18.14%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$3,780
Rent
-$3,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $6,909 expenses = $3,129 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,780
Total Expenses
$6,909
Mortgage P&I
132%
$5,006
Property Taxes
1%
$55
Home Insurance
6%
$245
HOA
16%
$620
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0