Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.09% first-year return on $209k initial cash invested.
-25.09%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,426
Rent
-$4,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $6,794 expenses = $4,368 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$6,794
Mortgage P&I
204%
$4,942
Property Taxes
36%
$873
Home Insurance
14%
$348
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0