Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $204k initial cash invested.
-15.82%
Cash On Cash
3.23%
Cap Rate
0.51
DSCR
$4,034
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $6,717 expenses = $2,683 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,034
Total Expenses
$6,717
Mortgage P&I
126%
$5,094
Property Taxes
2%
$80
Home Insurance
9%
$350
HOA
4%
$144
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0