Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $204k initial cash invested.
-13.99%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$4,418
Rent
-$2,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $6,801 expenses = $2,383 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,418
Total Expenses
$6,801
Mortgage P&I
110%
$4,862
Property Taxes
10%
$436
Home Insurance
8%
$354
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0