Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.07% first-year return on $208k initial cash invested.
-13.07%
Cash On Cash
4.14%
Cap Rate
0.64
DSCR
$6,070
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,070 income − $8,338 expenses = $2,268 out of pocket
Investment Breakdown
|
Purchase Price
$991k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,070
Total Expenses
$8,338
Mortgage P&I
89%
$5,386
Property Taxes
17%
$1,013
Home Insurance
6%
$360
HOA
0%
$0
Property Management
10%
$607
CapEx
5%
$304
Vacancy
6%
$364
Maintenance
5%
$304
Other
0%
$0