Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.94% first-year return on $207k initial cash invested.
-25.94%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,662
Rent
-$4,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $7,133 expenses = $4,471 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,662
Total Expenses
$7,133
Mortgage P&I
187%
$4,985
Property Taxes
40%
$1,069
Home Insurance
13%
$345
HOA
2%
$42
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0