Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $201k initial cash invested.
-17.09%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$3,744
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $6,607 expenses = $2,863 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,744
Total Expenses
$6,607
Mortgage P&I
126%
$4,716
Property Taxes
16%
$585
Home Insurance
9%
$333
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0