Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $204k initial cash invested.
-17.09%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$3,609
Rent
-$2,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $6,510 expenses = $2,901 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,609
Total Expenses
$6,510
Mortgage P&I
134%
$4,819
Property Taxes
7%
$266
Home Insurance
9%
$340
HOA
4%
$147
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0