Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.83% first-year return on $203k initial cash invested.
-12.83%
Cash On Cash
3.75%
Cap Rate
0.61
DSCR
$4,508
Rent
-$2,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $6,676 expenses = $2,168 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,508
Total Expenses
$6,676
Mortgage P&I
110%
$4,961
Property Taxes
4%
$176
Home Insurance
8%
$368
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0