Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.26% first-year return on $208k initial cash invested.
-18.26%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$4,117
Rent
-$3,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,117 income − $7,287 expenses = $3,170 out of pocket
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,117
Total Expenses
$7,287
Mortgage P&I
122%
$5,004
Property Taxes
21%
$864
Home Insurance
8%
$348
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0