Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.27% first-year return on $204k initial cash invested.
-19.27%
Cash On Cash
2.88%
Cap Rate
0.43
DSCR
$4,710
Rent
-$3,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,710 income − $7,993 expenses = $3,283 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,710
Total Expenses
$7,993
Mortgage P&I
114%
$5,382
Property Taxes
22%
$1,037
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0