Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $202k initial cash invested.
-17.87%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,928
Rent
-$3,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $6,931 expenses = $3,003 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,928
Total Expenses
$6,931
Mortgage P&I
124%
$4,884
Property Taxes
18%
$688
Home Insurance
9%
$338
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0