Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.83% first-year return on $206k initial cash invested.
-21.83%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,409
Rent
-$3,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,409 income − $8,150 expenses = $3,741 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,409
Total Expenses
$8,150
Mortgage P&I
110%
$4,851
Property Taxes
34%
$1,488
Home Insurance
8%
$350
HOA
7%
$315
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$265
Maintenance
5%
$220
Other
0%
$0