Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.19% first-year return on $208k initial cash invested.
-26.19%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$1,551
Rent
-$4,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,551 income − $6,088 expenses = $4,537 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,551
Total Expenses
$6,088
Mortgage P&I
313%
$4,851
Property Taxes
31%
$487
Home Insurance
22%
$346
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0