Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.19% first-year return on $206k initial cash invested.
-19.19%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$3,947
Rent
-$3,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,947 income − $7,243 expenses = $3,296 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,947
Total Expenses
$7,243
Mortgage P&I
131%
$5,171
Property Taxes
19%
$766
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0