Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $201k initial cash invested.
-15.09%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$4,602
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,602 income − $7,135 expenses = $2,533 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,602
Total Expenses
$7,135
Mortgage P&I
105%
$4,812
Property Taxes
13%
$621
Home Insurance
7%
$341
HOA
4%
$165
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0