Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.05% first-year return on $208k initial cash invested.
-19.05%
Cash On Cash
2.81%
Cap Rate
0.43
DSCR
$4,607
Rent
-$3,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,607 income − $7,908 expenses = $3,301 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,607
Total Expenses
$7,908
Mortgage P&I
117%
$5,386
Property Taxes
21%
$975
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0