Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $201k initial cash invested.
-19.74%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,677
Rent
-$3,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,677 income − $6,984 expenses = $3,307 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,677
Total Expenses
$6,984
Mortgage P&I
132%
$4,860
Property Taxes
19%
$712
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0