Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.79% first-year return on $209k initial cash invested.
-15.79%
Cash On Cash
3.7%
Cap Rate
0.55
DSCR
$5,579
Rent
-$2,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,579 income − $8,335 expenses = $2,756 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$200k
Closing costs
1%
$9,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,579
Total Expenses
$8,335
Mortgage P&I
100%
$5,551
Property Taxes
18%
$983
Home Insurance
6%
$350
HOA
0%
$0
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0