Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $203k initial cash invested.
-17.92%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$4,279
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,279 income − $7,312 expenses = $3,033 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%
$9,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,279
Total Expenses
$7,312
Mortgage P&I
114%
$4,897
Property Taxes
22%
$960
Home Insurance
8%
$342
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0