Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $209k initial cash invested.
-18.56%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$4,158
Rent
-$3,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $7,384 expenses = $3,226 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,158
Total Expenses
$7,384
Mortgage P&I
120%
$4,975
Property Taxes
24%
$978
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0