Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $203k initial cash invested.
-16.14%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$4,588
Rent
-$2,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,588 income − $7,320 expenses = $2,732 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,588
Total Expenses
$7,320
Mortgage P&I
106%
$4,882
Property Taxes
20%
$898
Home Insurance
8%
$348
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0