Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $201k initial cash invested.
-15.53%
Cash On Cash
3.74%
Cap Rate
0.56
DSCR
$5,867
Rent
-$2,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,867 income − $8,462 expenses = $2,595 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,867
Total Expenses
$8,462
Mortgage P&I
90%
$5,280
Property Taxes
15%
$901
Home Insurance
6%
$343
HOA
7%
$413
Property Management
10%
$587
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0