Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.24% first-year return on $209k initial cash invested.
-17.24%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,022
Rent
-$3,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $7,029 expenses = $3,007 out of pocket
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,022
Total Expenses
$7,029
Mortgage P&I
124%
$5,002
Property Taxes
12%
$492
Home Insurance
9%
$350
HOA
3%
$140
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0