Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.83% first-year return on $209k initial cash invested.
-19.83%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$3,180
Rent
-$3,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $6,633 expenses = $3,453 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,180
Total Expenses
$6,633
Mortgage P&I
161%
$5,108
Property Taxes
11%
$350
Home Insurance
11%
$348
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0