Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.05% first-year return on $206k initial cash invested.
-15.05%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$4,546
Rent
-$2,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,546 income − $7,125 expenses = $2,579 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,546
Total Expenses
$7,125
Mortgage P&I
106%
$4,834
Property Taxes
18%
$808
Home Insurance
7%
$301
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0