Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $204k initial cash invested.
-16.47%
Cash On Cash
3.05%
Cap Rate
0.49
DSCR
$5,039
Rent
-$2,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,039 income − $7,833 expenses = $2,794 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,039
Total Expenses
$7,833
Mortgage P&I
99%
$5,009
Property Taxes
17%
$866
Home Insurance
7%
$346
HOA
6%
$302
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0