Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.56% first-year return on $204k initial cash invested.
-21.56%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$3,287
Rent
-$3,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $6,951 expenses = $3,664 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,287
Total Expenses
$6,951
Mortgage P&I
143%
$4,716
Property Taxes
21%
$690
Home Insurance
11%
$348
HOA
10%
$343
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0