Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.75% first-year return on $204k initial cash invested.
-27.75%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,311
Rent
-$4,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,311 income − $7,020 expenses = $4,709 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,311
Total Expenses
$7,020
Mortgage P&I
210%
$4,859
Property Taxes
53%
$1,220
Home Insurance
15%
$339
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0