Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.26% first-year return on $206k initial cash invested.
-17.26%
Cash On Cash
2.97%
Cap Rate
0.47
DSCR
$4,755
Rent
-$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,755 income − $7,724 expenses = $2,969 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$197k
Closing costs
1%
$9,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,755
Total Expenses
$7,724
Mortgage P&I
109%
$5,162
Property Taxes
21%
$975
Home Insurance
7%
$350
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0