Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $204k initial cash invested.
-19.73%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$3,948
Rent
-$3,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $7,298 expenses = $3,350 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,948
Total Expenses
$7,298
Mortgage P&I
126%
$4,972
Property Taxes
24%
$959
Home Insurance
9%
$341
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0