Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.88% first-year return on $206k initial cash invested.
-21.88%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$2,572
Rent
-$3,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $6,325 expenses = $3,753 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,572
Total Expenses
$6,325
Mortgage P&I
193%
$4,961
Property Taxes
14%
$352
Home Insurance
13%
$343
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0