Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $202k initial cash invested.
-12.72%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$5,285
Rent
-$2,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,285 income − $7,421 expenses = $2,136 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,285
Total Expenses
$7,421
Mortgage P&I
91%
$4,808
Property Taxes
10%
$553
Home Insurance
6%
$332
HOA
7%
$355
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0