Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $209k initial cash invested.
-17.11%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$4,667
Rent
-$2,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,667 income − $7,649 expenses = $2,982 out of pocket
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,667
Total Expenses
$7,649
Mortgage P&I
109%
$5,096
Property Taxes
19%
$888
Home Insurance
7%
$349
HOA
2%
$103
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0