Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.53% first-year return on $203k initial cash invested.
-23.53%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$3,278
Rent
-$3,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $7,260 expenses = $3,982 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,278
Total Expenses
$7,260
Mortgage P&I
156%
$5,129
Property Taxes
28%
$932
Home Insurance
11%
$346
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0