Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.01% first-year return on $207k initial cash invested.
-12.01%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$5,844
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,844 income − $7,918 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,844
Total Expenses
$7,918
Mortgage P&I
85%
$4,962
Property Taxes
18%
$1,035
Home Insurance
7%
$402
HOA
0%
$0
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$351
Maintenance
5%
$292
Other
0%
$0