Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.39% first-year return on $203k initial cash invested.
-19.39%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,370
Rent
-$3,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $6,646 expenses = $3,276 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,370
Total Expenses
$6,646
Mortgage P&I
143%
$4,808
Property Taxes
18%
$614
Home Insurance
10%
$349
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0