Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.95% first-year return on $203k initial cash invested.
-13.95%
Cash On Cash
3.55%
Cap Rate
0.57
DSCR
$4,714
Rent
-$2,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,714 income − $7,069 expenses = $2,355 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,714
Total Expenses
$7,069
Mortgage P&I
105%
$4,970
Property Taxes
9%
$434
Home Insurance
9%
$439
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0