Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $209k initial cash invested.
-15.74%
Cash On Cash
3.18%
Cap Rate
0.51
DSCR
$4,293
Rent
-$2,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $7,032 expenses = $2,739 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,293
Total Expenses
$7,032
Mortgage P&I
120%
$5,160
Property Taxes
10%
$423
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0