Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.25% first-year return on $204k initial cash invested.
-17.25%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$5,623
Rent
-$2,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,623 income − $8,559 expenses = $2,936 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,623
Total Expenses
$8,559
Mortgage P&I
87%
$4,877
Property Taxes
16%
$872
Home Insurance
9%
$499
HOA
15%
$850
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0