Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.33% first-year return on $202k initial cash invested.
-13.33%
Cash On Cash
3.77%
Cap Rate
0.6
DSCR
$5,431
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,431 income − $7,674 expenses = $2,243 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,431
Total Expenses
$7,674
Mortgage P&I
92%
$4,987
Property Taxes
18%
$976
Home Insurance
5%
$298
HOA
0%
$0
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0