Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $204k initial cash invested.
-12.69%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$5,891
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,891 income − $8,046 expenses = $2,155 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,891
Total Expenses
$8,046
Mortgage P&I
83%
$4,862
Property Taxes
15%
$886
Home Insurance
13%
$766
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$295
Vacancy
6%
$353
Maintenance
5%
$295
Other
0%
$0