Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.03% first-year return on $206k initial cash invested.
-20.03%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,647
Rent
-$3,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,647 income − $7,093 expenses = $3,446 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$197k
Closing costs
1%
$9,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,647
Total Expenses
$7,093
Mortgage P&I
137%
$4,992
Property Taxes
18%
$669
Home Insurance
10%
$349
HOA
4%
$135
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0