Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.22% first-year return on $207k initial cash invested.
-20.22%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$4,215
Rent
-$3,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,215 income − $7,700 expenses = $3,485 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,215
Total Expenses
$7,700
Mortgage P&I
117%
$4,934
Property Taxes
22%
$919
Home Insurance
8%
$345
HOA
10%
$405
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0