Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.85% first-year return on $209k initial cash invested.
-24.85%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$1,621
Rent
-$4,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $5,957 expenses = $4,336 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,621
Total Expenses
$5,957
Mortgage P&I
307%
$4,982
Property Taxes
13%
$205
Home Insurance
22%
$349
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0