Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.23% first-year return on $207k initial cash invested.
-28.23%
Cash On Cash
0.78%
Cap Rate
0.12
DSCR
$2,412
Rent
-$4,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $7,279 expenses = $4,867 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%
$9,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,412
Total Expenses
$7,279
Mortgage P&I
223%
$5,387
Property Taxes
38%
$919
Home Insurance
14%
$345
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0