Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.12% first-year return on $206k initial cash invested.
-25.12%
Cash On Cash
1.21%
Cap Rate
0.19
DSCR
$2,998
Rent
-$4,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $7,315 expenses = $4,317 out of pocket
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,998
Total Expenses
$7,315
Mortgage P&I
172%
$5,158
Property Taxes
30%
$891
Home Insurance
12%
$350
HOA
5%
$136
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0