Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.79% first-year return on $208k initial cash invested.
-12.79%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$4,508
Rent
-$2,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $6,721 expenses = $2,213 out of pocket
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,508
Total Expenses
$6,721
Mortgage P&I
109%
$4,896
Property Taxes
9%
$424
Home Insurance
5%
$216
HOA
0%
$14
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0