Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.26% first-year return on $207k initial cash invested.
-18.26%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$5,110
Rent
-$3,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,110 income − $8,267 expenses = $3,157 out of pocket
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$198k
Closing costs
1%
$9,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,110
Total Expenses
$8,267
Mortgage P&I
100%
$5,125
Property Taxes
29%
$1,462
Home Insurance
7%
$350
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0