Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.3% first-year return on $204k initial cash invested.
-14.3%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$4,636
Rent
-$2,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,636 income − $7,069 expenses = $2,433 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,636
Total Expenses
$7,069
Mortgage P&I
104%
$4,812
Property Taxes
15%
$701
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0