Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.05% first-year return on $208k initial cash invested.
-13.05%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$4,914
Rent
-$2,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,914 income − $7,181 expenses = $2,267 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$199k
Closing costs
1%
$9,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,914
Total Expenses
$7,181
Mortgage P&I
102%
$4,989
Property Taxes
14%
$669
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0