Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.19% first-year return on $209k initial cash invested.
-23.19%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,769
Rent
-$4,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $6,807 expenses = $4,038 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,769
Total Expenses
$6,807
Mortgage P&I
181%
$5,011
Property Taxes
26%
$729
Home Insurance
13%
$348
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0