Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.22% first-year return on $208k initial cash invested.
-24.22%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$1,588
Rent
-$4,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $5,780 expenses = $4,192 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,588
Total Expenses
$5,780
Mortgage P&I
301%
$4,785
Property Taxes
15%
$237
Home Insurance
22%
$346
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0