Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $208k initial cash invested.
-15.06%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,908
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $6,515 expenses = $2,607 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,908
Total Expenses
$6,515
Mortgage P&I
126%
$4,917
Property Taxes
6%
$237
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0