Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.94% first-year return on $209k initial cash invested.
-24.94%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$2,312
Rent
-$4,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $6,666 expenses = $4,354 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,312
Total Expenses
$6,666
Mortgage P&I
217%
$5,009
Property Taxes
9%
$201
Home Insurance
15%
$349
HOA
22%
$505
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0