Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $206k initial cash invested.
-16.49%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$4,797
Rent
-$2,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,797 income − $7,629 expenses = $2,832 out of pocket
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,797
Total Expenses
$7,629
Mortgage P&I
107%
$5,148
Property Taxes
19%
$907
Home Insurance
7%
$326
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0