Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $206k initial cash invested.
-12.73%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$4,357
Rent
-$2,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,357 income − $6,541 expenses = $2,184 out of pocket
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,357
Total Expenses
$6,541
Mortgage P&I
114%
$4,961
Property Taxes
2%
$104
Home Insurance
8%
$343
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0