Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.41% first-year return on $206k initial cash invested.
-15.41%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$4,171
Rent
-$2,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,171 income − $6,820 expenses = $2,649 out of pocket
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,171
Total Expenses
$6,820
Mortgage P&I
118%
$4,936
Property Taxes
11%
$453
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0