Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.83% first-year return on $207k initial cash invested.
-24.83%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,461
Rent
-$4,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $6,753 expenses = $4,292 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$198k
Closing costs
1%
$9,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$6,753
Mortgage P&I
206%
$5,076
Property Taxes
29%
$713
Home Insurance
13%
$324
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0