Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.39% first-year return on $203k initial cash invested.
-22.39%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$3,228
Rent
-$3,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $7,020 expenses = $3,792 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,228
Total Expenses
$7,020
Mortgage P&I
149%
$4,796
Property Taxes
22%
$711
Home Insurance
11%
$348
HOA
10%
$326
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0