Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.81% first-year return on $201k initial cash invested.
-14.81%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$3,929
Rent
-$2,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $6,414 expenses = $2,485 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,929
Total Expenses
$6,414
Mortgage P&I
125%
$4,908
Property Taxes
4%
$149
Home Insurance
9%
$336
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0