Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.08% first-year return on $204k initial cash invested.
-2.08%
Cash On Cash
6.65%
Cap Rate
1.02
DSCR
$9,106
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,106 income − $9,459 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,106
Total Expenses
$9,459
Mortgage P&I
58%
$5,276
Property Taxes
10%
$946
Home Insurance
4%
$340
HOA
6%
$530
Property Management
10%
$911
CapEx
5%
$455
Vacancy
6%
$546
Maintenance
5%
$455
Other
0%
$0