Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -48.73% first-year return on $201k initial cash invested.
-48.73%
Cash On Cash
-3.89%
Cap Rate
-0.63
DSCR
$3,040
Rent
-$8,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $11,192 expenses = $8,152 out of pocket
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$11,192
Mortgage P&I
161%
$4,904
Property Taxes
133%
$4,046
Home Insurance
48%
$1,452
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0