Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.31% first-year return on $209k initial cash invested.
-5.31%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$6,864
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,864 income − $7,789 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,864
Total Expenses
$7,789
Mortgage P&I
72%
$4,942
Property Taxes
10%
$695
Home Insurance
5%
$368
HOA
0%
$0
Property Management
10%
$686
CapEx
5%
$343
Vacancy
6%
$412
Maintenance
5%
$343
Other
0%
$0