Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $206k initial cash invested.
-17.09%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$3,686
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $6,616 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,686
Total Expenses
$6,616
Mortgage P&I
134%
$4,925
Property Taxes
11%
$390
Home Insurance
9%
$343
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0