Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $208k initial cash invested.
-18.41%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$4,242
Rent
-$3,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $7,427 expenses = $3,185 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,242
Total Expenses
$7,427
Mortgage P&I
124%
$5,276
Property Taxes
16%
$698
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0