Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $207k initial cash invested.
-14.52%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$4,555
Rent
-$2,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,555 income − $7,061 expenses = $2,506 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,555
Total Expenses
$7,061
Mortgage P&I
107%
$4,853
Property Taxes
15%
$673
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0