Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.61% first-year return on $209k initial cash invested.
-21.61%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$3,594
Rent
-$3,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,594 income − $7,352 expenses = $3,758 out of pocket
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,594
Total Expenses
$7,352
Mortgage P&I
142%
$5,102
Property Taxes
25%
$915
Home Insurance
9%
$315
HOA
2%
$85
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0