Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $207k initial cash invested.
-16.93%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$5,089
Rent
-$2,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,089 income − $8,007 expenses = $2,918 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,089
Total Expenses
$8,007
Mortgage P&I
97%
$4,915
Property Taxes
28%
$1,421
Home Insurance
7%
$349
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0