Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $203k initial cash invested.
-15.25%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$4,820
Rent
-$2,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,820 income − $7,400 expenses = $2,580 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,820
Total Expenses
$7,400
Mortgage P&I
102%
$4,897
Property Taxes
20%
$952
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0