Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $201k initial cash invested.
-20.41%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$3,594
Rent
-$3,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,594 income − $7,019 expenses = $3,425 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,594
Total Expenses
$7,019
Mortgage P&I
137%
$4,929
Property Taxes
15%
$531
Home Insurance
9%
$341
HOA
8%
$283
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0