Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.46% first-year return on $209k initial cash invested.
-17.46%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,457
Rent
-$3,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,457 income − $7,505 expenses = $3,048 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,457
Total Expenses
$7,505
Mortgage P&I
112%
$4,999
Property Taxes
22%
$993
Home Insurance
7%
$331
HOA
1%
$23
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0