Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.6% first-year return on $203k initial cash invested.
-19.6%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,896
Rent
-$3,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $7,220 expenses = $3,324 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,896
Total Expenses
$7,220
Mortgage P&I
124%
$4,831
Property Taxes
20%
$782
Home Insurance
9%
$343
HOA
6%
$250
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0