Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.68% first-year return on $203k initial cash invested.
-21.68%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,307
Rent
-$3,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,307 income − $6,975 expenses = $3,668 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,307
Total Expenses
$6,975
Mortgage P&I
149%
$4,924
Property Taxes
26%
$849
Home Insurance
10%
$343
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0