Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.48% first-year return on $207k initial cash invested.
-21.48%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$4,250
Rent
-$3,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,250 income − $7,956 expenses = $3,706 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,250
Total Expenses
$7,956
Mortgage P&I
121%
$5,163
Property Taxes
22%
$940
Home Insurance
8%
$349
HOA
9%
$400
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0