Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.17% first-year return on $209k initial cash invested.
-11.17%
Cash On Cash
4.62%
Cap Rate
0.7
DSCR
$6,754
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,754 income − $8,704 expenses = $1,950 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$200k
Closing costs
1%
$9,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,754
Total Expenses
$8,704
Mortgage P&I
81%
$5,455
Property Taxes
7%
$447
Home Insurance
5%
$348
HOA
10%
$698
Property Management
10%
$675
CapEx
5%
$338
Vacancy
6%
$405
Maintenance
5%
$338
Other
0%
$0