Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.59% first-year return on $204k initial cash invested.
-19.59%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$4,186
Rent
-$3,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $7,513 expenses = $3,327 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,186
Total Expenses
$7,513
Mortgage P&I
117%
$4,891
Property Taxes
28%
$1,193
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0