Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.35% first-year return on $204k initial cash invested.
-21.35%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,668
Rent
-$3,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $6,301 expenses = $3,633 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,668
Total Expenses
$6,301
Mortgage P&I
182%
$4,862
Property Taxes
9%
$238
Home Insurance
19%
$508
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0