Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.66% first-year return on $206k initial cash invested.
-19.66%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,815
Rent
-$3,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,815 income − $7,183 expenses = $3,368 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,815
Total Expenses
$7,183
Mortgage P&I
130%
$4,955
Property Taxes
23%
$889
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0