Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.53% first-year return on $206k initial cash invested.
-17.53%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$5,043
Rent
-$3,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,043 income − $8,057 expenses = $3,014 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$197k
Closing costs
1%
$9,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,043
Total Expenses
$8,057
Mortgage P&I
97%
$4,892
Property Taxes
30%
$1,511
Home Insurance
7%
$343
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0