Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $201k initial cash invested.
-15.48%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,729
Rent
-$2,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $6,318 expenses = $2,589 out of pocket
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,729
Total Expenses
$6,318
Mortgage P&I
127%
$4,746
Property Taxes
7%
$253
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0