Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.21% first-year return on $206k initial cash invested.
-22.21%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$3,136
Rent
-$3,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $6,955 expenses = $3,819 out of pocket
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,136
Total Expenses
$6,955
Mortgage P&I
155%
$4,853
Property Taxes
30%
$945
Home Insurance
11%
$341
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0