Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.69% first-year return on $207k initial cash invested.
-20.69%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$2,801
Rent
-$3,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,801 income − $6,367 expenses = $3,566 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%
$9,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,801
Total Expenses
$6,367
Mortgage P&I
176%
$4,916
Property Taxes
14%
$378
Home Insurance
12%
$345
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0