Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.62% first-year return on $202k initial cash invested.
-21.62%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,652
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $7,300 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,652
Total Expenses
$7,300
Mortgage P&I
134%
$4,881
Property Taxes
30%
$1,093
Home Insurance
10%
$376
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0