Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $208k initial cash invested.
-15.49%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$4,330
Rent
-$2,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $7,011 expenses = $2,681 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,330
Total Expenses
$7,011
Mortgage P&I
116%
$5,022
Property Taxes
11%
$496
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0