Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.32% first-year return on $203k initial cash invested.
-20.32%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$3,265
Rent
-$3,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,265 income − $6,705 expenses = $3,440 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,265
Total Expenses
$6,705
Mortgage P&I
147%
$4,803
Property Taxes
22%
$705
Home Insurance
11%
$349
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0