Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $202k initial cash invested.
-15.51%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$4,365
Rent
-$2,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $6,978 expenses = $2,613 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,365
Total Expenses
$6,978
Mortgage P&I
112%
$4,888
Property Taxes
13%
$554
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0