Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.09% first-year return on $203k initial cash invested.
-26.09%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,771
Rent
-$4,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,771 income − $7,195 expenses = $4,424 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,771
Total Expenses
$7,195
Mortgage P&I
173%
$4,785
Property Taxes
33%
$901
Home Insurance
12%
$339
HOA
16%
$449
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0