Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.59% first-year return on $209k initial cash invested.
-15.59%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$4,924
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,924 income − $7,638 expenses = $2,714 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,924
Total Expenses
$7,638
Mortgage P&I
104%
$5,116
Property Taxes
18%
$895
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0