Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.9% first-year return on $204k initial cash invested.
-14.9%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$4,367
Rent
-$2,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,367 income − $6,902 expenses = $2,535 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,367
Total Expenses
$6,902
Mortgage P&I
112%
$4,898
Property Taxes
11%
$487
Home Insurance
8%
$349
HOA
1%
$33
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0