Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $204k initial cash invested.
-14.27%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$4,157
Rent
-$2,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,157 income − $6,577 expenses = $2,420 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,157
Total Expenses
$6,577
Mortgage P&I
117%
$4,856
Property Taxes
7%
$290
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0