Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.26% first-year return on $207k initial cash invested.
-21.26%
Cash On Cash
2.34%
Cap Rate
0.36
DSCR
$3,479
Rent
-$3,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,479 income − $7,143 expenses = $3,664 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,479
Total Expenses
$7,143
Mortgage P&I
156%
$5,411
Property Taxes
14%
$477
Home Insurance
10%
$350
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0