Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $206k initial cash invested.
-17.48%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$3,707
Rent
-$3,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,707 income − $6,712 expenses = $3,005 out of pocket
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,707
Total Expenses
$6,712
Mortgage P&I
132%
$4,899
Property Taxes
14%
$501
Home Insurance
9%
$349
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0