Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.49% first-year return on $209k initial cash invested.
-19.49%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$3,994
Rent
-$3,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $7,388 expenses = $3,394 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,994
Total Expenses
$7,388
Mortgage P&I
128%
$5,095
Property Taxes
23%
$906
Home Insurance
9%
$348
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0