Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $207k initial cash invested.
-13.71%
Cash On Cash
3.96%
Cap Rate
0.61
DSCR
$5,795
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,795 income − $8,157 expenses = $2,362 out of pocket
Investment Breakdown
|
Purchase Price
$984k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,795
Total Expenses
$8,157
Mortgage P&I
92%
$5,324
Property Taxes
17%
$975
Home Insurance
6%
$350
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0