Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.07% first-year return on $207k initial cash invested.
-18.07%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$3,806
Rent
-$3,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $6,921 expenses = $3,115 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,806
Total Expenses
$6,921
Mortgage P&I
131%
$4,984
Property Taxes
16%
$598
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0