Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $209k initial cash invested.
-12.18%
Cash On Cash
4.02%
Cap Rate
0.64
DSCR
$5,310
Rent
-$2,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,310 income − $7,435 expenses = $2,125 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,310
Total Expenses
$7,435
Mortgage P&I
98%
$5,196
Property Taxes
10%
$507
Home Insurance
7%
$350
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0