Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.92% first-year return on $206k initial cash invested.
-21.92%
Cash On Cash
2.29%
Cap Rate
0.34
DSCR
$4,007
Rent
-$3,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,007 income − $7,772 expenses = $3,765 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,007
Total Expenses
$7,772
Mortgage P&I
136%
$5,438
Property Taxes
24%
$945
Home Insurance
9%
$348
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0