Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.03% first-year return on $209k initial cash invested.
-24.03%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$1,823
Rent
-$4,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,823 income − $6,008 expenses = $4,185 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
$1,823
Total Expenses
$6,008
Mortgage P&I
283%
$5,156
Property Taxes
2%
$31
Home Insurance
19%
$348
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0