Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $209k initial cash invested.
-9.51%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$5,025
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,025 income − $6,681 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,025
Total Expenses
$6,681
Mortgage P&I
98%
$4,925
Property Taxes
2%
$102
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$302
Maintenance
5%
$251
Other
0%
$0