Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.75% first-year return on $206k initial cash invested.
-15.75%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$4,213
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,213 income − $6,917 expenses = $2,704 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,213
Total Expenses
$6,917
Mortgage P&I
114%
$4,802
Property Taxes
16%
$669
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0