Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $202k initial cash invested.
-21.24%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$3,438
Rent
-$3,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $7,018 expenses = $3,580 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,438
Total Expenses
$7,018
Mortgage P&I
141%
$4,831
Property Taxes
25%
$868
Home Insurance
10%
$341
HOA
2%
$84
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0