Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.58% first-year return on $202k initial cash invested.
-17.58%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$3,704
Rent
-$2,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,704 income − $6,661 expenses = $2,957 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,704
Total Expenses
$6,661
Mortgage P&I
129%
$4,772
Property Taxes
16%
$581
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0