Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.35% first-year return on $208k initial cash invested.
-17.35%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$4,108
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $7,114 expenses = $3,006 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,108
Total Expenses
$7,114
Mortgage P&I
122%
$5,028
Property Taxes
16%
$673
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0