Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.84% first-year return on $201k initial cash invested.
-18.84%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$3,679
Rent
-$3,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,679 income − $6,839 expenses = $3,160 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,679
Total Expenses
$6,839
Mortgage P&I
131%
$4,826
Property Taxes
19%
$706
Home Insurance
10%
$350
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0