Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.41% first-year return on $203k initial cash invested.
-15.41%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$4,011
Rent
-$2,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $6,612 expenses = $2,601 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,011
Total Expenses
$6,612
Mortgage P&I
119%
$4,756
Property Taxes
14%
$567
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0