Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.14% first-year return on $202k initial cash invested.
-27.14%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$1,957
Rent
-$4,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,957 income − $6,530 expenses = $4,573 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,957
Total Expenses
$6,530
Mortgage P&I
249%
$4,868
Property Taxes
27%
$523
Home Insurance
32%
$630
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0