Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $203k initial cash invested.
-17.48%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,209
Rent
-$2,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $7,168 expenses = $2,959 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,209
Total Expenses
$7,168
Mortgage P&I
115%
$4,859
Property Taxes
19%
$788
Home Insurance
8%
$343
HOA
2%
$84
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0