Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.16% first-year return on $206k initial cash invested.
-15.16%
Cash On Cash
3.42%
Cap Rate
0.55
DSCR
$5,794
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,794 income − $8,391 expenses = $2,597 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,794
Total Expenses
$8,391
Mortgage P&I
88%
$5,101
Property Taxes
25%
$1,440
Home Insurance
6%
$343
HOA
0%
$0
Property Management
10%
$579
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0