Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.14% first-year return on $209k initial cash invested.
-27.14%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$1,830
Rent
-$4,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $6,565 expenses = $4,735 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$6,565
Mortgage P&I
283%
$5,173
Property Taxes
31%
$566
Home Insurance
19%
$349
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0