Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.55% first-year return on $204k initial cash invested.
-15.55%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$4,581
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $7,226 expenses = $2,645 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,581
Total Expenses
$7,226
Mortgage P&I
107%
$4,906
Property Taxes
14%
$654
Home Insurance
8%
$350
HOA
3%
$125
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0