Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $204k initial cash invested.
-12.3%
Cash On Cash
4.07%
Cap Rate
0.64
DSCR
$4,726
Rent
-$2,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $6,819 expenses = $2,093 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,726
Total Expenses
$6,819
Mortgage P&I
109%
$5,158
Property Taxes
2%
$83
Home Insurance
7%
$349
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0