Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.94% first-year return on $204k initial cash invested.
-21.94%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$3,366
Rent
-$3,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $7,100 expenses = $3,734 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,366
Total Expenses
$7,100
Mortgage P&I
141%
$4,747
Property Taxes
22%
$728
Home Insurance
10%
$350
HOA
12%
$400
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0